<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>£20,976</td><td>£21,291</td><td>£21,823</td><td>£22,368</td><td>£23,040</td><td>£109,498</td></tr><tr><td>Total Expenses</td><td>£17,964</td><td>£18,041</td><td>£18,138</td><td>£18,236</td><td>£18,346</td><td>£90,725</td></tr><tr><td>Profit Before Tax</td><td>£3,012</td><td>£3,249</td><td>£3,685</td><td>£4,132</td><td>£4,694</td><td>£18,772</td></tr><tr><td>Profit After Tax      </td><td>£2,440</td><td>£2,632</td><td>£2,985</td><td>£3,347</td><td>£3,802</td><td>£15,206</td></tr><tr><td>Change In Property Value</td><td>£10,485</td><td>£10,800</td><td>£20,393</td><td>£23,471</td><td>£24,879</td><td>£90,027</td></tr><tr><td>Net Return</td><td>£12,925</td><td>£13,431</td><td>£23,378</td><td>£26,818</td><td>£28,681</td><td>£105,233</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</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>