<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>£20,400</td><td>£20,706</td><td>£21,224</td><td>£21,754</td><td>£22,407</td><td>£106,491</td></tr><tr><td>Total Expenses</td><td>£17,530</td><td>£17,606</td><td>£17,701</td><td>£17,798</td><td>£17,906</td><td>£88,540</td></tr><tr><td>Profit Before Tax</td><td>£2,871</td><td>£3,100</td><td>£3,523</td><td>£3,956</td><td>£4,501</td><td>£17,951</td></tr><tr><td>Profit After Tax      </td><td>£2,325</td><td>£2,511</td><td>£2,853</td><td>£3,205</td><td>£3,646</td><td>£14,540</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£10,506</td><td>£19,839</td><td>£22,833</td><td>£24,203</td><td>£87,580</td></tr><tr><td>Net Return</td><td>£12,525</td><td>£13,017</td><td>£22,692</td><td>£26,037</td><td>£27,849</td><td>£102,120</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>