<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>£20,832</td><td>£21,144</td><td>£21,673</td><td>£22,215</td><td>£22,881</td><td>£108,746</td></tr><tr><td>Total Expenses</td><td>£19,048</td><td>£19,091</td><td>£19,155</td><td>£19,220</td><td>£19,297</td><td>£95,811</td></tr><tr><td>Profit Before Tax</td><td>£1,784</td><td>£2,053</td><td>£2,518</td><td>£2,995</td><td>£3,584</td><td>£12,935</td></tr><tr><td>Profit After Tax      </td><td>£1,445</td><td>£1,663</td><td>£2,040</td><td>£2,426</td><td>£2,903</td><td>£10,477</td></tr><tr><td>Change In Property Value</td><td>£10,375</td><td>£10,634</td><td>£19,620</td><td>£25,060</td><td>£28,841</td><td>£94,531</td></tr><tr><td>Net Return</td><td>£11,820</td><td>£12,298</td><td>£21,660</td><td>£27,486</td><td>£31,745</td><td>£105,008</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>21%</td><td>24%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>