<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>£19,440</td><td>£19,829</td><td>£20,325</td><td>£20,833</td><td>£21,353</td><td>£101,779</td></tr><tr><td>Total Expenses</td><td>£16,799</td><td>£16,884</td><td>£16,976</td><td>£17,071</td><td>£17,166</td><td>£84,895</td></tr><tr><td>Profit Before Tax</td><td>£2,641</td><td>£2,945</td><td>£3,348</td><td>£3,762</td><td>£4,188</td><td>£16,885</td></tr><tr><td>Profit After Tax      </td><td>£2,139</td><td>£2,386</td><td>£2,712</td><td>£3,047</td><td>£3,392</td><td>£13,677</td></tr><tr><td>Change In Property Value</td><td>£9,720</td><td>£10,012</td><td>£17,187</td><td>£21,655</td><td>£22,954</td><td>£81,528</td></tr><tr><td>Net Return</td><td>£11,859</td><td>£12,397</td><td>£19,899</td><td>£24,702</td><td>£26,347</td><td>£95,204</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>17%</td><td>22%</td><td>23%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>