<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>£22,020</td><td>£22,350</td><td>£22,909</td><td>£23,482</td><td>£24,186</td><td>£114,947</td></tr><tr><td>Total Expenses</td><td>£20,159</td><td>£20,204</td><td>£20,270</td><td>£20,338</td><td>£20,419</td><td>£101,391</td></tr><tr><td>Profit Before Tax</td><td>£1,861</td><td>£2,147</td><td>£2,639</td><td>£3,143</td><td>£3,767</td><td>£13,557</td></tr><tr><td>Profit After Tax      </td><td>£1,507</td><td>£1,739</td><td>£2,138</td><td>£2,546</td><td>£3,051</td><td>£10,981</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,275</td><td>£20,802</td><td>£26,569</td><td>£30,579</td><td>£100,225</td></tr><tr><td>Net Return</td><td>£12,507</td><td>£13,014</td><td>£22,940</td><td>£29,115</td><td>£33,630</td><td>£111,206</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>24%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>