<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>£17,700</td><td>£18,054</td><td>£18,505</td><td>£18,968</td><td>£19,442</td><td>£92,670</td></tr><tr><td>Total Expenses</td><td>£15,474</td><td>£15,556</td><td>£15,644</td><td>£15,734</td><td>£15,824</td><td>£78,231</td></tr><tr><td>Profit Before Tax</td><td>£2,226</td><td>£2,498</td><td>£2,862</td><td>£3,234</td><td>£3,618</td><td>£14,439</td></tr><tr><td>Profit After Tax      </td><td>£1,803</td><td>£2,024</td><td>£2,318</td><td>£2,620</td><td>£2,931</td><td>£11,695</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£9,116</td><td>£15,648</td><td>£19,717</td><td>£20,900</td><td>£74,230</td></tr><tr><td>Net Return</td><td>£10,653</td><td>£11,139</td><td>£17,966</td><td>£22,337</td><td>£23,831</td><td>£85,926</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>11%</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>