<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>£26,352</td><td>£26,747</td><td>£27,416</td><td>£28,101</td><td>£28,944</td><td>£137,561</td></tr><tr><td>Total Expenses</td><td>£23,965</td><td>£24,016</td><td>£24,093</td><td>£24,173</td><td>£24,268</td><td>£120,514</td></tr><tr><td>Profit Before Tax</td><td>£2,387</td><td>£2,732</td><td>£3,323</td><td>£3,929</td><td>£4,677</td><td>£17,047</td></tr><tr><td>Profit After Tax      </td><td>£1,934</td><td>£2,213</td><td>£2,691</td><td>£3,182</td><td>£3,788</td><td>£13,808</td></tr><tr><td>Change In Property Value</td><td>£13,125</td><td>£13,453</td><td>£24,821</td><td>£31,702</td><td>£36,486</td><td>£119,587</td></tr><tr><td>Net Return</td><td>£15,059</td><td>£15,666</td><td>£27,512</td><td>£34,884</td><td>£40,274</td><td>£133,395</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>