<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>£21,264</td><td>£21,583</td><td>£22,123</td><td>£22,676</td><td>£23,356</td><td>£111,001</td></tr><tr><td>Total Expenses</td><td>£18,100</td><td>£18,143</td><td>£18,208</td><td>£18,274</td><td>£18,353</td><td>£91,077</td></tr><tr><td>Profit Before Tax</td><td>£3,164</td><td>£3,440</td><td>£3,915</td><td>£4,402</td><td>£5,003</td><td>£19,924</td></tr><tr><td>Profit After Tax      </td><td>£2,563</td><td>£2,786</td><td>£3,171</td><td>£3,565</td><td>£4,053</td><td>£16,138</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£9,994</td><td>£16,390</td><td>£23,437</td><td>£26,974</td><td>£86,545</td></tr><tr><td>Net Return</td><td>£12,313</td><td>£12,780</td><td>£19,561</td><td>£27,003</td><td>£31,027</td><td>£102,683</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>16%</td><td>22%</td><td>25%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>