<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>£23,772</td><td>£24,129</td><td>£24,732</td><td>£25,350</td><td>£26,111</td><td>£124,093</td></tr><tr><td>Total Expenses</td><td>£21,723</td><td>£21,770</td><td>£21,841</td><td>£21,914</td><td>£22,001</td><td>£109,248</td></tr><tr><td>Profit Before Tax</td><td>£2,049</td><td>£2,359</td><td>£2,891</td><td>£3,436</td><td>£4,110</td><td>£14,845</td></tr><tr><td>Profit After Tax      </td><td>£1,660</td><td>£1,910</td><td>£2,342</td><td>£2,783</td><td>£3,329</td><td>£12,024</td></tr><tr><td>Change In Property Value</td><td>£11,875</td><td>£12,172</td><td>£22,457</td><td>£28,683</td><td>£33,011</td><td>£108,198</td></tr><tr><td>Net Return</td><td>£13,535</td><td>£14,082</td><td>£24,799</td><td>£31,466</td><td>£36,340</td><td>£120,222</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>78%</td></tr></tbody></table></div></div></template></turbo-stream>