<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>£27,000</td><td>£27,405</td><td>£28,090</td><td>£28,792</td><td>£29,656</td><td>£140,944</td></tr><tr><td>Total Expenses</td><td>£24,625</td><td>£24,677</td><td>£24,756</td><td>£24,837</td><td>£24,934</td><td>£123,828</td></tr><tr><td>Profit Before Tax</td><td>£2,376</td><td>£2,729</td><td>£3,334</td><td>£3,955</td><td>£4,722</td><td>£17,116</td></tr><tr><td>Profit After Tax      </td><td>£1,924</td><td>£2,210</td><td>£2,701</td><td>£3,204</td><td>£3,825</td><td>£13,864</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,016</td><td>£22,473</td><td>£29,214</td><td>£30,675</td><td>£104,178</td></tr><tr><td>Net Return</td><td>£12,724</td><td>£13,226</td><td>£25,173</td><td>£32,418</td><td>£34,500</td><td>£118,042</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>