<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>£21,840</td><td>£22,168</td><td>£22,722</td><td>£23,290</td><td>£23,989</td><td>£114,008</td></tr><tr><td>Total Expenses</td><td>£19,657</td><td>£19,736</td><td>£19,834</td><td>£19,935</td><td>£20,048</td><td>£99,210</td></tr><tr><td>Profit Before Tax</td><td>£2,183</td><td>£2,432</td><td>£2,887</td><td>£3,355</td><td>£3,941</td><td>£14,797</td></tr><tr><td>Profit After Tax      </td><td>£1,768</td><td>£1,970</td><td>£2,339</td><td>£2,717</td><td>£3,192</td><td>£11,986</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£12,051</td><td>£22,756</td><td>£26,190</td><td>£27,762</td><td>£100,460</td></tr><tr><td>Net Return</td><td>£13,468</td><td>£14,021</td><td>£25,095</td><td>£28,908</td><td>£30,954</td><td>£112,446</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>