<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>£19,740</td><td>£20,036</td><td>£20,537</td><td>£21,050</td><td>£21,682</td><td>£103,045</td></tr><tr><td>Total Expenses</td><td>£17,662</td><td>£17,737</td><td>£17,831</td><td>£17,926</td><td>£18,032</td><td>£89,187</td></tr><tr><td>Profit Before Tax</td><td>£2,078</td><td>£2,299</td><td>£2,706</td><td>£3,125</td><td>£3,650</td><td>£13,858</td></tr><tr><td>Profit After Tax      </td><td>£1,683</td><td>£1,862</td><td>£2,192</td><td>£2,531</td><td>£2,957</td><td>£11,225</td></tr><tr><td>Change In Property Value</td><td>£5,175</td><td>£5,253</td><td>£12,440</td><td>£16,554</td><td>£19,221</td><td>£58,643</td></tr><tr><td>Net Return</td><td>£6,858</td><td>£7,115</td><td>£14,632</td><td>£19,085</td><td>£22,178</td><td>£69,868</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>10%</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>