<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>£21,000</td><td>£21,315</td><td>£21,848</td><td>£22,394</td><td>£23,066</td><td>£109,623</td></tr><tr><td>Total Expenses</td><td>£18,978</td><td>£19,056</td><td>£19,152</td><td>£19,250</td><td>£19,360</td><td>£95,796</td></tr><tr><td>Profit Before Tax</td><td>£2,022</td><td>£2,259</td><td>£2,696</td><td>£3,144</td><td>£3,706</td><td>£13,827</td></tr><tr><td>Profit After Tax      </td><td>£1,638</td><td>£1,830</td><td>£2,184</td><td>£2,546</td><td>£3,002</td><td>£11,200</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£12,888</td><td>£13,418</td><td>£24,065</td><td>£27,730</td><td>£29,696</td><td>£107,795</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>