<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>£20,988</td><td>£21,303</td><td>£21,835</td><td>£22,381</td><td>£23,053</td><td>£109,560</td></tr><tr><td>Total Expenses</td><td>£17,874</td><td>£17,917</td><td>£17,981</td><td>£18,046</td><td>£18,124</td><td>£89,941</td></tr><tr><td>Profit Before Tax</td><td>£3,114</td><td>£3,386</td><td>£3,855</td><td>£4,335</td><td>£4,929</td><td>£19,619</td></tr><tr><td>Profit After Tax      </td><td>£2,523</td><td>£2,743</td><td>£3,122</td><td>£3,511</td><td>£3,992</td><td>£15,891</td></tr><tr><td>Change In Property Value</td><td>£9,625</td><td>£9,866</td><td>£16,180</td><td>£23,137</td><td>£26,628</td><td>£85,436</td></tr><tr><td>Net Return</td><td>£12,148</td><td>£12,608</td><td>£19,302</td><td>£26,648</td><td>£30,621</td><td>£101,327</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>