<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>£15,948</td><td>£16,187</td><td>£16,592</td><td>£17,007</td><td>£17,517</td><td>£83,251</td></tr><tr><td>Total Expenses</td><td>£13,601</td><td>£13,636</td><td>£13,687</td><td>£13,740</td><td>£13,801</td><td>£68,465</td></tr><tr><td>Profit Before Tax</td><td>£2,347</td><td>£2,551</td><td>£2,905</td><td>£3,267</td><td>£3,716</td><td>£14,786</td></tr><tr><td>Profit After Tax      </td><td>£1,901</td><td>£2,067</td><td>£2,353</td><td>£2,646</td><td>£3,010</td><td>£11,977</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>£10,601</td><td>£11,028</td><td>£19,274</td><td>£22,121</td><td>£23,653</td><td>£86,677</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>25%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>