<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>£20,940</td><td>£21,254</td><td>£21,785</td><td>£22,330</td><td>£23,000</td><td>£109,310</td></tr><tr><td>Total Expenses</td><td>£18,266</td><td>£18,309</td><td>£18,372</td><td>£18,438</td><td>£18,515</td><td>£91,900</td></tr><tr><td>Profit Before Tax</td><td>£2,674</td><td>£2,946</td><td>£3,413</td><td>£3,892</td><td>£4,484</td><td>£17,410</td></tr><tr><td>Profit After Tax      </td><td>£2,166</td><td>£2,386</td><td>£2,765</td><td>£3,153</td><td>£3,632</td><td>£14,102</td></tr><tr><td>Change In Property Value</td><td>£7,900</td><td>£8,058</td><td>£16,438</td><td>£21,370</td><td>£22,438</td><td>£76,204</td></tr><tr><td>Net Return</td><td>£10,066</td><td>£10,444</td><td>£19,203</td><td>£24,523</td><td>£26,071</td><td>£90,306</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>21%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>