<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>£17,064</td><td>£17,320</td><td>£17,753</td><td>£18,197</td><td>£18,743</td><td>£89,076</td></tr><tr><td>Total Expenses</td><td>£14,815</td><td>£14,887</td><td>£14,973</td><td>£15,062</td><td>£15,159</td><td>£74,896</td></tr><tr><td>Profit Before Tax</td><td>£2,249</td><td>£2,433</td><td>£2,780</td><td>£3,135</td><td>£3,584</td><td>£14,180</td></tr><tr><td>Profit After Tax      </td><td>£1,821</td><td>£1,971</td><td>£2,252</td><td>£2,540</td><td>£2,903</td><td>£11,486</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,652</td><td>£16,338</td><td>£18,803</td><td>£19,932</td><td>£72,125</td></tr><tr><td>Net Return</td><td>£10,221</td><td>£10,623</td><td>£18,589</td><td>£21,343</td><td>£22,835</td><td>£83,611</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>25%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>