<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>£22,500</td><td>£22,837</td><td>£23,408</td><td>£23,994</td><td>£24,713</td><td>£117,453</td></tr><tr><td>Total Expenses</td><td>£19,126</td><td>£19,206</td><td>£19,306</td><td>£19,408</td><td>£19,523</td><td>£96,569</td></tr><tr><td>Profit Before Tax</td><td>£3,374</td><td>£3,632</td><td>£4,102</td><td>£4,585</td><td>£5,190</td><td>£20,884</td></tr><tr><td>Profit After Tax      </td><td>£2,733</td><td>£2,942</td><td>£3,323</td><td>£3,714</td><td>£4,204</td><td>£16,916</td></tr><tr><td>Change In Property Value</td><td>£11,249</td><td>£11,586</td><td>£21,878</td><td>£25,180</td><td>£26,691</td><td>£96,583</td></tr><tr><td>Net Return</td><td>£13,981</td><td>£14,528</td><td>£25,201</td><td>£28,894</td><td>£30,895</td><td>£113,499</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>