<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>£22,896</td><td>£23,354</td><td>£23,938</td><td>£24,536</td><td>£25,150</td><td>£119,874</td></tr><tr><td>Total Expenses</td><td>£20,160</td><td>£20,251</td><td>£20,353</td><td>£20,456</td><td>£20,560</td><td>£101,781</td></tr><tr><td>Profit Before Tax</td><td>£2,736</td><td>£3,103</td><td>£3,585</td><td>£4,080</td><td>£4,589</td><td>£18,093</td></tr><tr><td>Profit After Tax      </td><td>£2,216</td><td>£2,513</td><td>£2,904</td><td>£3,305</td><td>£3,717</td><td>£14,655</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,160</td><td>£16,646</td><td>£21,640</td><td>£24,995</td><td>£79,441</td></tr><tr><td>Net Return</td><td>£10,216</td><td>£10,673</td><td>£19,550</td><td>£24,945</td><td>£28,712</td><td>£94,097</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>8%</td><td>11%</td><td>12%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>