<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>£23,640</td><td>£24,113</td><td>£24,716</td><td>£25,334</td><td>£25,967</td><td>£123,769</td></tr><tr><td>Total Expenses</td><td>£21,424</td><td>£21,518</td><td>£21,621</td><td>£21,726</td><td>£21,832</td><td>£108,121</td></tr><tr><td>Profit Before Tax</td><td>£2,216</td><td>£2,595</td><td>£3,095</td><td>£3,607</td><td>£4,134</td><td>£15,647</td></tr><tr><td>Profit After Tax      </td><td>£1,795</td><td>£2,102</td><td>£2,507</td><td>£2,922</td><td>£3,349</td><td>£12,674</td></tr><tr><td>Change In Property Value</td><td>£8,600</td><td>£8,772</td><td>£17,895</td><td>£23,263</td><td>£26,869</td><td>£85,399</td></tr><tr><td>Net Return</td><td>£10,395</td><td>£10,874</td><td>£20,402</td><td>£26,185</td><td>£30,218</td><td>£98,074</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>10%</td><td>12%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>