<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>£21,384</td><td>£21,705</td><td>£22,247</td><td>£22,804</td><td>£23,488</td><td>£111,627</td></tr><tr><td>Total Expenses</td><td>£19,292</td><td>£19,370</td><td>£19,468</td><td>£19,567</td><td>£19,678</td><td>£97,375</td></tr><tr><td>Profit Before Tax</td><td>£2,092</td><td>£2,334</td><td>£2,780</td><td>£3,237</td><td>£3,810</td><td>£14,252</td></tr><tr><td>Profit After Tax      </td><td>£1,694</td><td>£1,891</td><td>£2,252</td><td>£2,622</td><td>£3,086</td><td>£11,544</td></tr><tr><td>Change In Property Value</td><td>£11,459</td><td>£11,802</td><td>£22,287</td><td>£25,650</td><td>£27,189</td><td>£98,386</td></tr><tr><td>Net Return</td><td>£13,153</td><td>£13,693</td><td>£24,538</td><td>£28,271</td><td>£30,275</td><td>£109,930</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>9%</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>