<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>£21,852</td><td>£22,180</td><td>£22,734</td><td>£23,303</td><td>£24,002</td><td>£114,070</td></tr><tr><td>Total Expenses</td><td>£19,668</td><td>£19,747</td><td>£19,846</td><td>£19,946</td><td>£20,059</td><td>£99,266</td></tr><tr><td>Profit Before Tax</td><td>£2,184</td><td>£2,433</td><td>£2,889</td><td>£3,356</td><td>£3,943</td><td>£14,804</td></tr><tr><td>Profit After Tax      </td><td>£1,769</td><td>£1,970</td><td>£2,340</td><td>£2,719</td><td>£3,194</td><td>£11,991</td></tr><tr><td>Change In Property Value</td><td>£11,708</td><td>£12,059</td><td>£22,771</td><td>£26,207</td><td>£27,780</td><td>£100,524</td></tr><tr><td>Net Return</td><td>£13,476</td><td>£14,029</td><td>£25,111</td><td>£28,926</td><td>£30,973</td><td>£112,515</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>