<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>£22,500</td><td>£22,950</td><td>£23,524</td><td>£24,112</td><td>£24,715</td><td>£117,800</td></tr><tr><td>Total Expenses</td><td>£20,604</td><td>£20,660</td><td>£20,728</td><td>£20,798</td><td>£20,869</td><td>£103,660</td></tr><tr><td>Profit Before Tax</td><td>£1,896</td><td>£2,290</td><td>£2,795</td><td>£3,314</td><td>£3,846</td><td>£14,141</td></tr><tr><td>Profit After Tax      </td><td>£1,536</td><td>£1,855</td><td>£2,264</td><td>£2,684</td><td>£3,115</td><td>£11,454</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,180</td><td>£18,727</td><td>£24,345</td><td>£28,119</td><td>£89,371</td></tr><tr><td>Net Return</td><td>£10,536</td><td>£11,035</td><td>£20,991</td><td>£27,029</td><td>£31,234</td><td>£100,825</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>10%</td><td>12%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>