<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£33,000</td><td>£33,660</td><td>£34,501</td><td>£35,364</td><td>£36,248</td><td>£172,774</td></tr><tr><td>Total Expenses</td><td>£27,121</td><td>£27,233</td><td>£27,360</td><td>£27,490</td><td>£27,622</td><td>£136,827</td></tr><tr><td>Profit Before Tax</td><td>£5,879</td><td>£6,427</td><td>£7,141</td><td>£7,874</td><td>£8,627</td><td>£35,947</td></tr><tr><td>Profit After Tax      </td><td>£4,762</td><td>£5,206</td><td>£5,784</td><td>£6,378</td><td>£6,988</td><td>£29,117</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£34,368</td><td>£109,232</td></tr><tr><td>Net Return</td><td>£15,762</td><td>£16,426</td><td>£28,673</td><td>£36,133</td><td>£41,355</td><td>£138,349</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>8%</td><td>10%</td><td>12%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>