<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>£23,244</td><td>£23,593</td><td>£24,182</td><td>£24,787</td><td>£25,531</td><td>£121,337</td></tr><tr><td>Total Expenses</td><td>£20,788</td><td>£20,869</td><td>£20,971</td><td>£21,075</td><td>£21,192</td><td>£104,896</td></tr><tr><td>Profit Before Tax</td><td>£2,456</td><td>£2,724</td><td>£3,212</td><td>£3,712</td><td>£4,338</td><td>£16,441</td></tr><tr><td>Profit After Tax      </td><td>£1,989</td><td>£2,206</td><td>£2,601</td><td>£3,007</td><td>£3,514</td><td>£13,317</td></tr><tr><td>Change In Property Value</td><td>£12,449</td><td>£12,822</td><td>£24,213</td><td>£27,867</td><td>£29,539</td><td>£106,890</td></tr><tr><td>Net Return</td><td>£14,438</td><td>£15,029</td><td>£26,814</td><td>£30,873</td><td>£33,053</td><td>£120,208</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>