<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>£44,256</td><td>£44,920</td><td>£46,043</td><td>£47,194</td><td>£48,610</td><td>£231,022</td></tr><tr><td>Total Expenses</td><td>£39,554</td><td>£39,667</td><td>£39,822</td><td>£39,981</td><td>£40,165</td><td>£199,189</td></tr><tr><td>Profit Before Tax</td><td>£4,702</td><td>£5,253</td><td>£6,221</td><td>£7,213</td><td>£8,445</td><td>£31,834</td></tr><tr><td>Profit After Tax      </td><td>£3,808</td><td>£4,255</td><td>£5,039</td><td>£5,843</td><td>£6,840</td><td>£25,785</td></tr><tr><td>Change In Property Value</td><td>£20,875</td><td>£21,397</td><td>£39,477</td><td>£50,421</td><td>£58,030</td><td>£190,201</td></tr><tr><td>Net Return</td><td>£24,683</td><td>£25,652</td><td>£44,516</td><td>£56,264</td><td>£64,870</td><td>£215,986</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>