<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>£25,356</td><td>£25,736</td><td>£26,380</td><td>£27,039</td><td>£27,850</td><td>£132,362</td></tr><tr><td>Total Expenses</td><td>£23,423</td><td>£23,531</td><td>£23,661</td><td>£23,793</td><td>£23,939</td><td>£118,348</td></tr><tr><td>Profit Before Tax</td><td>£1,933</td><td>£2,205</td><td>£2,719</td><td>£3,246</td><td>£3,911</td><td>£14,014</td></tr><tr><td>Profit After Tax      </td><td>£1,565</td><td>£1,786</td><td>£2,202</td><td>£2,629</td><td>£3,168</td><td>£11,351</td></tr><tr><td>Change In Property Value</td><td>£13,499</td><td>£13,903</td><td>£26,254</td><td>£30,216</td><td>£32,029</td><td>£115,902</td></tr><tr><td>Net Return</td><td>£15,064</td><td>£15,690</td><td>£28,457</td><td>£32,846</td><td>£35,197</td><td>£127,253</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>19%</td><td>22%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>