<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>£22,200</td><td>£22,533</td><td>£23,096</td><td>£23,674</td><td>£24,384</td><td>£115,887</td></tr><tr><td>Total Expenses</td><td>£18,900</td><td>£18,979</td><td>£19,078</td><td>£19,180</td><td>£19,293</td><td>£95,430</td></tr><tr><td>Profit Before Tax</td><td>£3,300</td><td>£3,554</td><td>£4,018</td><td>£4,494</td><td>£5,090</td><td>£20,457</td></tr><tr><td>Profit After Tax      </td><td>£2,673</td><td>£2,879</td><td>£3,255</td><td>£3,640</td><td>£4,123</td><td>£16,570</td></tr><tr><td>Change In Property Value</td><td>£11,100</td><td>£11,433</td><td>£21,589</td><td>£24,847</td><td>£26,338</td><td>£95,307</td></tr><tr><td>Net Return</td><td>£13,773</td><td>£14,312</td><td>£24,844</td><td>£28,487</td><td>£30,461</td><td>£111,877</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>