<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>£22,548</td><td>£22,886</td><td>£23,458</td><td>£24,045</td><td>£24,766</td><td>£117,704</td></tr><tr><td>Total Expenses</td><td>£18,935</td><td>£19,014</td><td>£19,115</td><td>£19,217</td><td>£19,332</td><td>£95,612</td></tr><tr><td>Profit Before Tax</td><td>£3,613</td><td>£3,872</td><td>£4,344</td><td>£4,828</td><td>£5,434</td><td>£22,091</td></tr><tr><td>Profit After Tax      </td><td>£2,927</td><td>£3,136</td><td>£3,519</td><td>£3,910</td><td>£4,402</td><td>£17,894</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£11,433</td><td>£21,589</td><td>£24,847</td><td>£26,338</td><td>£95,308</td></tr><tr><td>Net Return</td><td>£14,027</td><td>£14,569</td><td>£25,108</td><td>£28,758</td><td>£30,740</td><td>£113,202</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>