<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>£27,600</td><td>£28,014</td><td>£28,714</td><td>£29,432</td><td>£30,315</td><td>£144,076</td></tr><tr><td>Total Expenses</td><td>£25,081</td><td>£25,134</td><td>£25,215</td><td>£25,298</td><td>£25,397</td><td>£126,125</td></tr><tr><td>Profit Before Tax</td><td>£2,519</td><td>£2,880</td><td>£3,499</td><td>£4,135</td><td>£4,919</td><td>£17,951</td></tr><tr><td>Profit After Tax      </td><td>£2,040</td><td>£2,333</td><td>£2,835</td><td>£3,349</td><td>£3,984</td><td>£14,540</td></tr><tr><td>Change In Property Value</td><td>£13,750</td><td>£14,094</td><td>£26,003</td><td>£33,212</td><td>£38,223</td><td>£125,282</td></tr><tr><td>Net Return</td><td>£15,790</td><td>£16,426</td><td>£28,838</td><td>£36,561</td><td>£42,208</td><td>£139,822</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>