<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>£21,000</td><td>£21,420</td><td>£21,955</td><td>£22,504</td><td>£23,067</td><td>£109,947</td></tr><tr><td>Total Expenses</td><td>£17,986</td><td>£18,074</td><td>£18,171</td><td>£18,270</td><td>£18,368</td><td>£90,869</td></tr><tr><td>Profit Before Tax</td><td>£3,014</td><td>£3,346</td><td>£3,785</td><td>£4,235</td><td>£4,699</td><td>£19,078</td></tr><tr><td>Profit After Tax      </td><td>£2,441</td><td>£2,710</td><td>£3,066</td><td>£3,430</td><td>£3,806</td><td>£15,453</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£18,566</td><td>£23,393</td><td>£24,796</td><td>£88,070</td></tr><tr><td>Net Return</td><td>£12,941</td><td>£13,525</td><td>£21,631</td><td>£26,823</td><td>£28,602</td><td>£103,523</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>11%</td><td>12%</td><td>19%</td><td>24%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>