<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>£23,952</td><td>£24,311</td><td>£24,919</td><td>£25,542</td><td>£26,308</td><td>£125,033</td></tr><tr><td>Total Expenses</td><td>£22,150</td><td>£22,253</td><td>£22,376</td><td>£22,501</td><td>£22,640</td><td>£111,919</td></tr><tr><td>Profit Before Tax</td><td>£1,802</td><td>£2,059</td><td>£2,543</td><td>£3,041</td><td>£3,669</td><td>£13,113</td></tr><tr><td>Profit After Tax      </td><td>£1,460</td><td>£1,668</td><td>£2,060</td><td>£2,463</td><td>£2,972</td><td>£10,622</td></tr><tr><td>Change In Property Value</td><td>£12,749</td><td>£13,131</td><td>£24,796</td><td>£28,538</td><td>£30,250</td><td>£109,462</td></tr><tr><td>Net Return</td><td>£14,208</td><td>£14,798</td><td>£26,856</td><td>£31,000</td><td>£33,221</td><td>£120,084</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>88%</td></tr></tbody></table></div></div></template></turbo-stream>