<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>£38,352</td><td>£38,927</td><td>£39,900</td><td>£40,898</td><td>£42,125</td><td>£200,203</td></tr><tr><td>Total Expenses</td><td>£36,036</td><td>£36,105</td><td>£36,213</td><td>£36,323</td><td>£36,457</td><td>£181,133</td></tr><tr><td>Profit Before Tax</td><td>£2,316</td><td>£2,823</td><td>£3,688</td><td>£4,575</td><td>£5,668</td><td>£19,070</td></tr><tr><td>Profit After Tax      </td><td>£1,876</td><td>£2,286</td><td>£2,987</td><td>£3,705</td><td>£4,591</td><td>£15,447</td></tr><tr><td>Change In Property Value</td><td>£7,990</td><td>£8,070</td><td>£24,452</td><td>£33,580</td><td>£39,289</td><td>£113,381</td></tr><tr><td>Net Return</td><td>£9,866</td><td>£10,356</td><td>£27,439</td><td>£37,286</td><td>£43,880</td><td>£128,828</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>