<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>£22,632</td><td>£22,971</td><td>£23,546</td><td>£24,134</td><td>£24,858</td><td>£118,142</td></tr><tr><td>Total Expenses</td><td>£19,228</td><td>£19,274</td><td>£19,342</td><td>£19,412</td><td>£19,495</td><td>£96,751</td></tr><tr><td>Profit Before Tax</td><td>£3,404</td><td>£3,698</td><td>£4,204</td><td>£4,723</td><td>£5,364</td><td>£21,391</td></tr><tr><td>Profit After Tax      </td><td>£2,757</td><td>£2,995</td><td>£3,405</td><td>£3,825</td><td>£4,345</td><td>£17,327</td></tr><tr><td>Change In Property Value</td><td>£10,375</td><td>£10,634</td><td>£17,440</td><td>£24,940</td><td>£28,703</td><td>£92,093</td></tr><tr><td>Net Return</td><td>£13,132</td><td>£13,630</td><td>£20,845</td><td>£28,765</td><td>£33,048</td><td>£109,420</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>