<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>£19,080</td><td>£19,366</td><td>£19,850</td><td>£20,347</td><td>£20,957</td><td>£99,600</td></tr><tr><td>Total Expenses</td><td>£16,294</td><td>£16,334</td><td>£16,394</td><td>£16,454</td><td>£16,526</td><td>£82,002</td></tr><tr><td>Profit Before Tax</td><td>£2,786</td><td>£3,032</td><td>£3,457</td><td>£3,892</td><td>£4,431</td><td>£17,598</td></tr><tr><td>Profit After Tax      </td><td>£2,256</td><td>£2,456</td><td>£2,800</td><td>£3,153</td><td>£3,589</td><td>£14,254</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£8,969</td><td>£14,709</td><td>£21,034</td><td>£24,208</td><td>£77,669</td></tr><tr><td>Net Return</td><td>£11,006</td><td>£11,425</td><td>£17,509</td><td>£24,186</td><td>£27,797</td><td>£91,923</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>83%</td></tr></tbody></table></div></div></template></turbo-stream>