<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>£19,200</td><td>£19,488</td><td>£19,975</td><td>£20,475</td><td>£21,089</td><td>£100,227</td></tr><tr><td>Total Expenses</td><td>£16,418</td><td>£16,492</td><td>£16,584</td><td>£16,678</td><td>£16,782</td><td>£82,954</td></tr><tr><td>Profit Before Tax</td><td>£2,782</td><td>£2,996</td><td>£3,391</td><td>£3,797</td><td>£4,307</td><td>£17,273</td></tr><tr><td>Profit After Tax      </td><td>£2,254</td><td>£2,426</td><td>£2,747</td><td>£3,075</td><td>£3,489</td><td>£13,991</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,734</td><td>£18,380</td><td>£21,154</td><td>£22,423</td><td>£81,140</td></tr><tr><td>Net Return</td><td>£11,704</td><td>£12,160</td><td>£21,127</td><td>£24,229</td><td>£25,912</td><td>£95,131</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>25%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>