<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>£27,336</td><td>£27,746</td><td>£28,440</td><td>£29,151</td><td>£30,025</td><td>£142,698</td></tr><tr><td>Total Expenses</td><td>£25,266</td><td>£25,383</td><td>£25,523</td><td>£25,666</td><td>£25,824</td><td>£127,661</td></tr><tr><td>Profit Before Tax</td><td>£2,070</td><td>£2,363</td><td>£2,917</td><td>£3,485</td><td>£4,202</td><td>£15,037</td></tr><tr><td>Profit After Tax      </td><td>£1,677</td><td>£1,914</td><td>£2,363</td><td>£2,823</td><td>£3,403</td><td>£12,180</td></tr><tr><td>Change In Property Value</td><td>£14,550</td><td>£14,987</td><td>£28,300</td><td>£32,570</td><td>£34,524</td><td>£124,931</td></tr><tr><td>Net Return</td><td>£16,227</td><td>£16,901</td><td>£30,662</td><td>£35,393</td><td>£37,928</td><td>£137,110</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>19%</td><td>22%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>