<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>£21,768</td><td>£22,095</td><td>£22,647</td><td>£23,213</td><td>£23,909</td><td>£113,632</td></tr><tr><td>Total Expenses</td><td>£19,935</td><td>£19,980</td><td>£20,046</td><td>£20,113</td><td>£20,193</td><td>£100,267</td></tr><tr><td>Profit Before Tax</td><td>£1,833</td><td>£2,115</td><td>£2,601</td><td>£3,100</td><td>£3,716</td><td>£13,365</td></tr><tr><td>Profit After Tax      </td><td>£1,484</td><td>£1,713</td><td>£2,107</td><td>£2,511</td><td>£3,010</td><td>£10,825</td></tr><tr><td>Change In Property Value</td><td>£10,875</td><td>£11,147</td><td>£20,566</td><td>£26,267</td><td>£30,231</td><td>£99,087</td></tr><tr><td>Net Return</td><td>£12,359</td><td>£12,860</td><td>£22,673</td><td>£28,778</td><td>£33,241</td><td>£109,912</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</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>24%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>