<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>£23,508</td><td>£23,978</td><td>£24,578</td><td>£25,192</td><td>£25,822</td><td>£123,078</td></tr><tr><td>Total Expenses</td><td>£21,312</td><td>£21,405</td><td>£21,508</td><td>£21,613</td><td>£21,719</td><td>£107,556</td></tr><tr><td>Profit Before Tax</td><td>£2,196</td><td>£2,573</td><td>£3,070</td><td>£3,579</td><td>£4,103</td><td>£15,521</td></tr><tr><td>Profit After Tax      </td><td>£1,779</td><td>£2,084</td><td>£2,487</td><td>£2,899</td><td>£3,324</td><td>£12,572</td></tr><tr><td>Change In Property Value</td><td>£8,550</td><td>£8,721</td><td>£17,791</td><td>£23,128</td><td>£26,713</td><td>£84,903</td></tr><tr><td>Net Return</td><td>£10,329</td><td>£10,805</td><td>£20,277</td><td>£26,027</td><td>£30,036</td><td>£97,475</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>