<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>£21,552</td><td>£21,875</td><td>£22,422</td><td>£22,983</td><td>£23,672</td><td>£112,504</td></tr><tr><td>Total Expenses</td><td>£19,978</td><td>£20,072</td><td>£20,183</td><td>£20,298</td><td>£20,423</td><td>£100,955</td></tr><tr><td>Profit Before Tax</td><td>£1,574</td><td>£1,804</td><td>£2,239</td><td>£2,685</td><td>£3,249</td><td>£11,550</td></tr><tr><td>Profit After Tax      </td><td>£1,275</td><td>£1,461</td><td>£1,813</td><td>£2,175</td><td>£2,632</td><td>£9,355</td></tr><tr><td>Change In Property Value</td><td>£11,469</td><td>£11,813</td><td>£22,308</td><td>£25,674</td><td>£27,214</td><td>£98,479</td></tr><tr><td>Net Return</td><td>£12,744</td><td>£13,274</td><td>£24,121</td><td>£27,849</td><td>£29,846</td><td>£107,834</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>