<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>£23,400</td><td>£23,751</td><td>£24,345</td><td>£24,953</td><td>£25,702</td><td>£122,151</td></tr><tr><td>Total Expenses</td><td>£21,655</td><td>£21,756</td><td>£21,876</td><td>£21,999</td><td>£22,135</td><td>£109,422</td></tr><tr><td>Profit Before Tax</td><td>£1,745</td><td>£1,995</td><td>£2,468</td><td>£2,954</td><td>£3,567</td><td>£12,729</td></tr><tr><td>Profit After Tax      </td><td>£1,413</td><td>£1,616</td><td>£1,999</td><td>£2,393</td><td>£2,889</td><td>£10,311</td></tr><tr><td>Change In Property Value</td><td>£12,457</td><td>£12,831</td><td>£24,229</td><td>£27,885</td><td>£29,558</td><td>£106,960</td></tr><tr><td>Net Return</td><td>£13,870</td><td>£14,447</td><td>£26,228</td><td>£30,278</td><td>£32,448</td><td>£117,270</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>