<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>£17,976</td><td>£18,246</td><td>£18,702</td><td>£19,169</td><td>£19,744</td><td>£93,837</td></tr><tr><td>Total Expenses</td><td>£15,502</td><td>£15,575</td><td>£15,663</td><td>£15,754</td><td>£15,854</td><td>£78,348</td></tr><tr><td>Profit Before Tax</td><td>£2,474</td><td>£2,671</td><td>£3,039</td><td>£3,415</td><td>£3,890</td><td>£15,490</td></tr><tr><td>Profit After Tax      </td><td>£2,004</td><td>£2,163</td><td>£2,461</td><td>£2,767</td><td>£3,151</td><td>£12,547</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£9,116</td><td>£17,213</td><td>£19,811</td><td>£20,999</td><td>£75,989</td></tr><tr><td>Net Return</td><td>£10,854</td><td>£11,279</td><td>£19,674</td><td>£22,577</td><td>£24,151</td><td>£88,535</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>25%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>