<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>£24,324</td><td>£24,689</td><td>£25,306</td><td>£25,939</td><td>£26,717</td><td>£126,975</td></tr><tr><td>Total Expenses</td><td>£21,294</td><td>£21,377</td><td>£21,481</td><td>£21,589</td><td>£21,709</td><td>£107,450</td></tr><tr><td>Profit Before Tax</td><td>£3,030</td><td>£3,312</td><td>£3,825</td><td>£4,350</td><td>£5,008</td><td>£19,524</td></tr><tr><td>Profit After Tax      </td><td>£2,454</td><td>£2,683</td><td>£3,098</td><td>£3,524</td><td>£4,056</td><td>£15,815</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£6,471</td><td>£15,325</td><td>£20,393</td><td>£23,678</td><td>£72,241</td></tr><tr><td>Net Return</td><td>£8,829</td><td>£9,153</td><td>£18,423</td><td>£23,916</td><td>£27,735</td><td>£88,056</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>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>