<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>£21,480</td><td>£21,802</td><td>£22,347</td><td>£22,906</td><td>£23,593</td><td>£112,129</td></tr><tr><td>Total Expenses</td><td>£19,423</td><td>£19,501</td><td>£19,599</td><td>£19,698</td><td>£19,810</td><td>£98,030</td></tr><tr><td>Profit Before Tax</td><td>£2,057</td><td>£2,301</td><td>£2,749</td><td>£3,208</td><td>£3,783</td><td>£14,098</td></tr><tr><td>Profit After Tax      </td><td>£1,666</td><td>£1,864</td><td>£2,226</td><td>£2,598</td><td>£3,065</td><td>£11,419</td></tr><tr><td>Change In Property Value</td><td>£7,700</td><td>£7,854</td><td>£16,022</td><td>£20,829</td><td>£21,870</td><td>£74,275</td></tr><tr><td>Net Return</td><td>£9,366</td><td>£9,718</td><td>£18,249</td><td>£23,427</td><td>£24,935</td><td>£85,695</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</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>