<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>£18,888</td><td>£19,171</td><td>£19,651</td><td>£20,142</td><td>£20,746</td><td>£98,598</td></tr><tr><td>Total Expenses</td><td>£17,568</td><td>£17,651</td><td>£17,750</td><td>£17,852</td><td>£17,963</td><td>£88,785</td></tr><tr><td>Profit Before Tax</td><td>£1,320</td><td>£1,520</td><td>£1,900</td><td>£2,290</td><td>£2,783</td><td>£9,813</td></tr><tr><td>Profit After Tax      </td><td>£1,069</td><td>£1,231</td><td>£1,539</td><td>£1,855</td><td>£2,254</td><td>£7,949</td></tr><tr><td>Change In Property Value</td><td>£10,050</td><td>£10,352</td><td>£19,547</td><td>£22,497</td><td>£23,847</td><td>£86,292</td></tr><tr><td>Net Return</td><td>£11,119</td><td>£11,583</td><td>£21,086</td><td>£24,352</td><td>£26,101</td><td>£94,241</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>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>