<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>£23,796</td><td>£24,153</td><td>£24,757</td><td>£25,376</td><td>£26,137</td><td>£124,218</td></tr><tr><td>Total Expenses</td><td>£21,241</td><td>£21,323</td><td>£21,427</td><td>£21,532</td><td>£21,651</td><td>£107,174</td></tr><tr><td>Profit Before Tax</td><td>£2,555</td><td>£2,830</td><td>£3,330</td><td>£3,843</td><td>£4,486</td><td>£17,044</td></tr><tr><td>Profit After Tax      </td><td>£2,069</td><td>£2,292</td><td>£2,698</td><td>£3,113</td><td>£3,634</td><td>£13,806</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,133</td><td>£24,799</td><td>£28,541</td><td>£30,253</td><td>£109,475</td></tr><tr><td>Net Return</td><td>£14,819</td><td>£15,425</td><td>£27,496</td><td>£31,654</td><td>£33,887</td><td>£123,281</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</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>