<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>£22,452</td><td>£22,789</td><td>£23,358</td><td>£23,942</td><td>£24,661</td><td>£117,202</td></tr><tr><td>Total Expenses</td><td>£19,095</td><td>£19,174</td><td>£19,274</td><td>£19,376</td><td>£19,491</td><td>£96,410</td></tr><tr><td>Profit Before Tax</td><td>£3,357</td><td>£3,615</td><td>£4,084</td><td>£4,566</td><td>£5,170</td><td>£20,792</td></tr><tr><td>Profit After Tax      </td><td>£2,720</td><td>£2,928</td><td>£3,308</td><td>£3,698</td><td>£4,188</td><td>£16,842</td></tr><tr><td>Change In Property Value</td><td>£11,228</td><td>£11,565</td><td>£21,839</td><td>£25,134</td><td>£26,642</td><td>£96,409</td></tr><tr><td>Net Return</td><td>£13,948</td><td>£14,493</td><td>£25,147</td><td>£28,833</td><td>£30,830</td><td>£113,251</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>