<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>£24,636</td><td>£25,006</td><td>£25,631</td><td>£26,271</td><td>£27,060</td><td>£128,603</td></tr><tr><td>Total Expenses</td><td>£21,921</td><td>£22,004</td><td>£22,109</td><td>£22,217</td><td>£22,338</td><td>£110,589</td></tr><tr><td>Profit Before Tax</td><td>£2,715</td><td>£3,002</td><td>£3,522</td><td>£4,054</td><td>£4,721</td><td>£18,015</td></tr><tr><td>Profit After Tax      </td><td>£2,199</td><td>£2,432</td><td>£2,853</td><td>£3,284</td><td>£3,824</td><td>£14,592</td></tr><tr><td>Change In Property Value</td><td>£13,200</td><td>£13,596</td><td>£25,674</td><td>£29,548</td><td>£31,321</td><td>£113,339</td></tr><tr><td>Net Return</td><td>£15,399</td><td>£16,028</td><td>£28,526</td><td>£32,832</td><td>£35,145</td><td>£127,931</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</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>