<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>£16,740</td><td>£17,075</td><td>£17,502</td><td>£17,939</td><td>£18,388</td><td>£87,643</td></tr><tr><td>Total Expenses</td><td>£14,386</td><td>£14,466</td><td>£14,551</td><td>£14,639</td><td>£14,726</td><td>£72,769</td></tr><tr><td>Profit Before Tax</td><td>£2,354</td><td>£2,609</td><td>£2,950</td><td>£3,300</td><td>£3,661</td><td>£14,875</td></tr><tr><td>Profit After Tax      </td><td>£1,907</td><td>£2,113</td><td>£2,390</td><td>£2,673</td><td>£2,966</td><td>£12,048</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£14,322</td><td>£18,046</td><td>£19,129</td><td>£67,940</td></tr><tr><td>Net Return</td><td>£10,007</td><td>£10,456</td><td>£16,712</td><td>£20,719</td><td>£22,094</td><td>£79,988</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</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>