<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>£28,608</td><td>£29,037</td><td>£29,763</td><td>£30,507</td><td>£31,422</td><td>£149,338</td></tr><tr><td>Total Expenses</td><td>£25,976</td><td>£26,030</td><td>£26,113</td><td>£26,199</td><td>£26,301</td><td>£130,618</td></tr><tr><td>Profit Before Tax</td><td>£2,632</td><td>£3,007</td><td>£3,650</td><td>£4,308</td><td>£5,121</td><td>£18,719</td></tr><tr><td>Profit After Tax      </td><td>£2,132</td><td>£2,436</td><td>£2,956</td><td>£3,490</td><td>£4,148</td><td>£15,163</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£14,606</td><td>£26,949</td><td>£34,419</td><td>£39,613</td><td>£129,837</td></tr><tr><td>Net Return</td><td>£16,382</td><td>£17,042</td><td>£29,905</td><td>£37,909</td><td>£43,762</td><td>£145,000</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>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>