<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>£19,200</td><td>£19,584</td><td>£20,074</td><td>£20,575</td><td>£21,090</td><td>£100,523</td></tr><tr><td>Total Expenses</td><td>£16,616</td><td>£16,700</td><td>£16,792</td><td>£16,886</td><td>£16,980</td><td>£83,976</td></tr><tr><td>Profit Before Tax</td><td>£2,584</td><td>£2,884</td><td>£3,281</td><td>£3,689</td><td>£4,109</td><td>£16,547</td></tr><tr><td>Profit After Tax      </td><td>£2,093</td><td>£2,336</td><td>£2,658</td><td>£2,988</td><td>£3,329</td><td>£13,403</td></tr><tr><td>Change In Property Value</td><td>£9,600</td><td>£9,888</td><td>£16,974</td><td>£21,388</td><td>£22,671</td><td>£80,521</td></tr><tr><td>Net Return</td><td>£11,693</td><td>£12,224</td><td>£19,632</td><td>£24,376</td><td>£26,000</td><td>£93,924</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>17%</td><td>22%</td><td>23%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>