<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>£22,524</td><td>£22,862</td><td>£23,433</td><td>£24,019</td><td>£24,740</td><td>£117,578</td></tr><tr><td>Total Expenses</td><td>£20,606</td><td>£20,651</td><td>£20,719</td><td>£20,789</td><td>£20,872</td><td>£103,637</td></tr><tr><td>Profit Before Tax</td><td>£1,918</td><td>£2,210</td><td>£2,714</td><td>£3,230</td><td>£3,868</td><td>£13,941</td></tr><tr><td>Profit After Tax      </td><td>£1,553</td><td>£1,790</td><td>£2,198</td><td>£2,617</td><td>£3,133</td><td>£11,292</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,531</td><td>£21,275</td><td>£27,173</td><td>£31,274</td><td>£102,503</td></tr><tr><td>Net Return</td><td>£12,803</td><td>£13,322</td><td>£23,474</td><td>£29,790</td><td>£34,407</td><td>£113,795</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>24%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>