<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>£21,348</td><td>£21,668</td><td>£22,210</td><td>£22,765</td><td>£23,448</td><td>£111,439</td></tr><tr><td>Total Expenses</td><td>£18,021</td><td>£18,099</td><td>£18,196</td><td>£18,296</td><td>£18,407</td><td>£91,018</td></tr><tr><td>Profit Before Tax</td><td>£3,327</td><td>£3,569</td><td>£4,014</td><td>£4,470</td><td>£5,042</td><td>£20,421</td></tr><tr><td>Profit After Tax      </td><td>£2,695</td><td>£2,891</td><td>£3,251</td><td>£3,620</td><td>£4,084</td><td>£16,541</td></tr><tr><td>Change In Property Value</td><td>£12,250</td><td>£12,679</td><td>£20,621</td><td>£23,733</td><td>£25,157</td><td>£94,440</td></tr><tr><td>Net Return</td><td>£14,945</td><td>£15,570</td><td>£23,872</td><td>£27,353</td><td>£29,241</td><td>£110,981</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>