<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>£22,572</td><td>£22,911</td><td>£23,483</td><td>£24,070</td><td>£24,793</td><td>£117,829</td></tr><tr><td>Total Expenses</td><td>£18,935</td><td>£19,015</td><td>£19,115</td><td>£19,218</td><td>£19,333</td><td>£95,615</td></tr><tr><td>Profit Before Tax</td><td>£3,637</td><td>£3,896</td><td>£4,368</td><td>£4,853</td><td>£5,460</td><td>£22,214</td></tr><tr><td>Profit After Tax      </td><td>£2,946</td><td>£3,156</td><td>£3,538</td><td>£3,931</td><td>£4,423</td><td>£17,993</td></tr><tr><td>Change In Property Value</td><td>£9,249</td><td>£9,480</td><td>£17,491</td><td>£22,339</td><td>£25,711</td><td>£84,269</td></tr><tr><td>Net Return</td><td>£12,195</td><td>£12,636</td><td>£21,029</td><td>£26,270</td><td>£30,133</td><td>£102,262</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>22%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>