<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>£25,020</td><td>£25,395</td><td>£26,030</td><td>£26,681</td><td>£27,481</td><td>£130,608</td></tr><tr><td>Total Expenses</td><td>£22,840</td><td>£22,889</td><td>£22,963</td><td>£23,039</td><td>£23,130</td><td>£114,859</td></tr><tr><td>Profit Before Tax</td><td>£2,181</td><td>£2,507</td><td>£3,067</td><td>£3,642</td><td>£4,352</td><td>£15,749</td></tr><tr><td>Profit After Tax      </td><td>£1,766</td><td>£2,030</td><td>£2,485</td><td>£2,950</td><td>£3,525</td><td>£12,756</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,813</td><td>£23,639</td><td>£30,192</td><td>£34,749</td><td>£113,893</td></tr><tr><td>Net Return</td><td>£14,266</td><td>£14,843</td><td>£26,124</td><td>£33,142</td><td>£38,274</td><td>£126,649</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</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>