<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>£24,552</td><td>£24,920</td><td>£25,543</td><td>£26,182</td><td>£26,967</td><td>£128,165</td></tr><tr><td>Total Expenses</td><td>£21,912</td><td>£21,995</td><td>£22,100</td><td>£22,208</td><td>£22,329</td><td>£110,545</td></tr><tr><td>Profit Before Tax</td><td>£2,640</td><td>£2,925</td><td>£3,443</td><td>£3,974</td><td>£4,638</td><td>£17,620</td></tr><tr><td>Profit After Tax      </td><td>£2,138</td><td>£2,369</td><td>£2,789</td><td>£3,219</td><td>£3,757</td><td>£14,272</td></tr><tr><td>Change In Property Value</td><td>£8,800</td><td>£8,976</td><td>£18,311</td><td>£23,804</td><td>£24,995</td><td>£84,886</td></tr><tr><td>Net Return</td><td>£10,938</td><td>£11,345</td><td>£21,100</td><td>£27,023</td><td>£28,751</td><td>£99,158</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>