<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>£34,320</td><td>£34,835</td><td>£35,706</td><td>£36,598</td><td>£37,696</td><td>£179,155</td></tr><tr><td>Total Expenses</td><td>£32,300</td><td>£32,363</td><td>£32,460</td><td>£32,561</td><td>£32,681</td><td>£162,364</td></tr><tr><td>Profit Before Tax</td><td>£2,020</td><td>£2,472</td><td>£3,245</td><td>£4,038</td><td>£5,015</td><td>£16,791</td></tr><tr><td>Profit After Tax      </td><td>£1,637</td><td>£2,002</td><td>£2,629</td><td>£3,270</td><td>£4,062</td><td>£13,600</td></tr><tr><td>Change In Property Value</td><td>£14,300</td><td>£14,586</td><td>£29,755</td><td>£38,682</td><td>£40,616</td><td>£137,940</td></tr><tr><td>Net Return</td><td>£15,937</td><td>£16,588</td><td>£32,384</td><td>£41,953</td><td>£44,678</td><td>£151,540</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>7%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>