<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>£24,852</td><td>£25,225</td><td>£25,855</td><td>£26,502</td><td>£27,297</td><td>£129,731</td></tr><tr><td>Total Expenses</td><td>£22,968</td><td>£23,074</td><td>£23,201</td><td>£23,331</td><td>£23,474</td><td>£116,048</td></tr><tr><td>Profit Before Tax</td><td>£1,884</td><td>£2,151</td><td>£2,654</td><td>£3,171</td><td>£3,822</td><td>£13,682</td></tr><tr><td>Profit After Tax      </td><td>£1,526</td><td>£1,742</td><td>£2,150</td><td>£2,568</td><td>£3,096</td><td>£11,083</td></tr><tr><td>Change In Property Value</td><td>£13,230</td><td>£13,627</td><td>£25,732</td><td>£29,615</td><td>£31,392</td><td>£113,597</td></tr><tr><td>Net Return</td><td>£14,756</td><td>£15,369</td><td>£27,882</td><td>£32,184</td><td>£34,488</td><td>£124,679</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>10%</td><td>11%</td><td>20%</td><td>23%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>