<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>£22,800</td><td>£23,256</td><td>£23,837</td><td>£24,433</td><td>£25,044</td><td>£119,371</td></tr><tr><td>Total Expenses</td><td>£19,368</td><td>£19,465</td><td>£19,570</td><td>£19,678</td><td>£19,786</td><td>£97,868</td></tr><tr><td>Profit Before Tax</td><td>£3,432</td><td>£3,791</td><td>£4,267</td><td>£4,755</td><td>£5,258</td><td>£21,503</td></tr><tr><td>Profit After Tax      </td><td>£2,780</td><td>£3,071</td><td>£3,456</td><td>£3,852</td><td>£4,259</td><td>£17,418</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£23,432</td><td>£74,476</td></tr><tr><td>Net Return</td><td>£10,280</td><td>£10,721</td><td>£19,062</td><td>£24,139</td><td>£27,691</td><td>£91,894</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</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>