<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>£17,520</td><td>£17,783</td><td>£18,227</td><td>£18,683</td><td>£19,244</td><td>£91,457</td></tr><tr><td>Total Expenses</td><td>£16,138</td><td>£16,176</td><td>£16,231</td><td>£16,288</td><td>£16,354</td><td>£81,188</td></tr><tr><td>Profit Before Tax</td><td>£1,382</td><td>£1,607</td><td>£1,996</td><td>£2,395</td><td>£2,889</td><td>£10,269</td></tr><tr><td>Profit After Tax      </td><td>£1,119</td><td>£1,301</td><td>£1,617</td><td>£1,940</td><td>£2,340</td><td>£8,318</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£8,969</td><td>£16,547</td><td>£21,135</td><td>£24,324</td><td>£79,725</td></tr><tr><td>Net Return</td><td>£9,869</td><td>£10,270</td><td>£18,164</td><td>£23,075</td><td>£26,664</td><td>£88,043</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>