<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>£17,400</td><td>£17,661</td><td>£18,103</td><td>£18,555</td><td>£19,112</td><td>£90,830</td></tr><tr><td>Total Expenses</td><td>£15,246</td><td>£15,318</td><td>£15,405</td><td>£15,494</td><td>£15,592</td><td>£77,055</td></tr><tr><td>Profit Before Tax</td><td>£2,154</td><td>£2,343</td><td>£2,698</td><td>£3,061</td><td>£3,519</td><td>£13,775</td></tr><tr><td>Profit After Tax      </td><td>£1,745</td><td>£1,898</td><td>£2,185</td><td>£2,479</td><td>£2,851</td><td>£11,158</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£8,961</td><td>£16,921</td><td>£19,475</td><td>£20,643</td><td>£74,701</td></tr><tr><td>Net Return</td><td>£10,445</td><td>£10,859</td><td>£19,106</td><td>£21,954</td><td>£23,494</td><td>£85,859</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</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>