<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>£22,032</td><td>£22,362</td><td>£22,922</td><td>£23,495</td><td>£24,199</td><td>£115,010</td></tr><tr><td>Total Expenses</td><td>£19,478</td><td>£19,557</td><td>£19,656</td><td>£19,757</td><td>£19,870</td><td>£98,319</td></tr><tr><td>Profit Before Tax</td><td>£2,554</td><td>£2,805</td><td>£3,266</td><td>£3,737</td><td>£4,329</td><td>£16,691</td></tr><tr><td>Profit After Tax      </td><td>£2,069</td><td>£2,272</td><td>£2,645</td><td>£3,027</td><td>£3,507</td><td>£13,520</td></tr><tr><td>Change In Property Value</td><td>£5,775</td><td>£5,862</td><td>£13,882</td><td>£18,473</td><td>£21,450</td><td>£65,442</td></tr><tr><td>Net Return</td><td>£7,844</td><td>£8,134</td><td>£16,527</td><td>£21,501</td><td>£24,956</td><td>£78,962</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>11%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>17%</td><td>20%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>