<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>£24,768</td><td>£25,140</td><td>£25,768</td><td>£26,412</td><td>£27,205</td><td>£129,292</td></tr><tr><td>Total Expenses</td><td>£22,616</td><td>£22,665</td><td>£22,738</td><td>£22,814</td><td>£22,903</td><td>£113,736</td></tr><tr><td>Profit Before Tax</td><td>£2,152</td><td>£2,475</td><td>£3,030</td><td>£3,599</td><td>£4,301</td><td>£15,557</td></tr><tr><td>Profit After Tax      </td><td>£1,743</td><td>£2,005</td><td>£2,454</td><td>£2,915</td><td>£3,484</td><td>£12,601</td></tr><tr><td>Change In Property Value</td><td>£12,375</td><td>£12,684</td><td>£23,403</td><td>£29,890</td><td>£34,401</td><td>£112,754</td></tr><tr><td>Net Return</td><td>£14,118</td><td>£14,689</td><td>£25,857</td><td>£32,805</td><td>£37,885</td><td>£125,354</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>