<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>£18,480</td><td>£18,850</td><td>£19,321</td><td>£19,804</td><td>£20,299</td><td>£96,753</td></tr><tr><td>Total Expenses</td><td>£15,671</td><td>£15,754</td><td>£15,844</td><td>£15,936</td><td>£16,029</td><td>£79,234</td></tr><tr><td>Profit Before Tax</td><td>£2,809</td><td>£3,095</td><td>£3,477</td><td>£3,867</td><td>£4,270</td><td>£17,519</td></tr><tr><td>Profit After Tax      </td><td>£2,275</td><td>£2,507</td><td>£2,816</td><td>£3,133</td><td>£3,459</td><td>£14,190</td></tr><tr><td>Change In Property Value</td><td>£8,940</td><td>£9,208</td><td>£15,807</td><td>£19,917</td><td>£21,112</td><td>£74,985</td></tr><tr><td>Net Return</td><td>£11,215</td><td>£11,716</td><td>£18,623</td><td>£23,050</td><td>£24,571</td><td>£89,176</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>12%</td><td>12%</td><td>20%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>