<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>£24,060</td><td>£24,541</td><td>£25,155</td><td>£25,784</td><td>£26,428</td><td>£125,968</td></tr><tr><td>Total Expenses</td><td>£21,764</td><td>£21,858</td><td>£21,962</td><td>£22,069</td><td>£22,176</td><td>£109,829</td></tr><tr><td>Profit Before Tax</td><td>£2,296</td><td>£2,683</td><td>£3,192</td><td>£3,715</td><td>£4,252</td><td>£16,139</td></tr><tr><td>Profit After Tax      </td><td>£1,860</td><td>£2,173</td><td>£2,586</td><td>£3,009</td><td>£3,444</td><td>£13,072</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£8,925</td><td>£18,207</td><td>£23,669</td><td>£27,338</td><td>£86,889</td></tr><tr><td>Net Return</td><td>£10,610</td><td>£11,098</td><td>£20,793</td><td>£26,678</td><td>£30,782</td><td>£99,961</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>