<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>£17,064</td><td>£17,320</td><td>£17,753</td><td>£18,197</td><td>£18,743</td><td>£89,076</td></tr><tr><td>Total Expenses</td><td>£15,696</td><td>£15,733</td><td>£15,787</td><td>£15,842</td><td>£15,908</td><td>£78,966</td></tr><tr><td>Profit Before Tax</td><td>£1,368</td><td>£1,587</td><td>£1,966</td><td>£2,354</td><td>£2,835</td><td>£10,110</td></tr><tr><td>Profit After Tax      </td><td>£1,108</td><td>£1,285</td><td>£1,592</td><td>£1,907</td><td>£2,296</td><td>£8,189</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,713</td><td>£16,075</td><td>£20,531</td><td>£23,629</td><td>£77,447</td></tr><tr><td>Net Return</td><td>£9,608</td><td>£9,998</td><td>£17,667</td><td>£22,438</td><td>£25,925</td><td>£85,636</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>