<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>£19,560</td><td>£19,853</td><td>£20,350</td><td>£20,858</td><td>£21,484</td><td>£102,106</td></tr><tr><td>Total Expenses</td><td>£16,890</td><td>£16,965</td><td>£17,058</td><td>£17,153</td><td>£17,258</td><td>£85,324</td></tr><tr><td>Profit Before Tax</td><td>£2,670</td><td>£2,888</td><td>£3,292</td><td>£3,706</td><td>£4,226</td><td>£16,782</td></tr><tr><td>Profit After Tax      </td><td>£2,163</td><td>£2,339</td><td>£2,666</td><td>£3,002</td><td>£3,423</td><td>£13,593</td></tr><tr><td>Change In Property Value</td><td>£9,780</td><td>£10,073</td><td>£19,022</td><td>£21,893</td><td>£23,206</td><td>£83,974</td></tr><tr><td>Net Return</td><td>£11,943</td><td>£12,413</td><td>£21,688</td><td>£24,894</td><td>£26,629</td><td>£97,567</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>13%</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>