<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>£27,312</td><td>£27,858</td><td>£28,555</td><td>£29,269</td><td>£30,000</td><td>£142,994</td></tr><tr><td>Total Expenses</td><td>£22,745</td><td>£22,874</td><td>£23,013</td><td>£23,155</td><td>£23,297</td><td>£115,083</td></tr><tr><td>Profit Before Tax</td><td>£4,567</td><td>£4,985</td><td>£5,542</td><td>£6,114</td><td>£6,703</td><td>£27,911</td></tr><tr><td>Profit After Tax      </td><td>£3,699</td><td>£4,038</td><td>£4,489</td><td>£4,952</td><td>£5,430</td><td>£22,608</td></tr><tr><td>Change In Property Value</td><td>£8,460</td><td>£8,629</td><td>£17,604</td><td>£22,885</td><td>£26,432</td><td>£84,009</td></tr><tr><td>Net Return</td><td>£12,159</td><td>£12,667</td><td>£22,093</td><td>£27,837</td><td>£31,861</td><td>£106,617</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>9%</td><td>11%</td><td>13%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>