<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>£20,172</td><td>£20,475</td><td>£20,986</td><td>£21,511</td><td>£22,156</td><td>£105,301</td></tr><tr><td>Total Expenses</td><td>£17,197</td><td>£17,239</td><td>£17,301</td><td>£17,364</td><td>£17,439</td><td>£86,540</td></tr><tr><td>Profit Before Tax</td><td>£2,975</td><td>£3,236</td><td>£3,686</td><td>£4,147</td><td>£4,717</td><td>£18,761</td></tr><tr><td>Profit After Tax      </td><td>£2,410</td><td>£2,621</td><td>£2,986</td><td>£3,359</td><td>£3,821</td><td>£15,196</td></tr><tr><td>Change In Property Value</td><td>£9,250</td><td>£9,481</td><td>£15,549</td><td>£22,235</td><td>£25,591</td><td>£82,107</td></tr><tr><td>Net Return</td><td>£11,660</td><td>£12,102</td><td>£18,535</td><td>£25,595</td><td>£29,412</td><td>£97,303</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>