<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>£19,728</td><td>£20,024</td><td>£20,525</td><td>£21,038</td><td>£21,669</td><td>£102,983</td></tr><tr><td>Total Expenses</td><td>£18,332</td><td>£18,419</td><td>£18,522</td><td>£18,627</td><td>£18,743</td><td>£92,643</td></tr><tr><td>Profit Before Tax</td><td>£1,396</td><td>£1,605</td><td>£2,003</td><td>£2,410</td><td>£2,926</td><td>£10,340</td></tr><tr><td>Profit After Tax      </td><td>£1,131</td><td>£1,300</td><td>£1,622</td><td>£1,952</td><td>£2,370</td><td>£8,376</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£20,422</td><td>£23,504</td><td>£24,914</td><td>£90,156</td></tr><tr><td>Net Return</td><td>£11,631</td><td>£12,115</td><td>£22,045</td><td>£25,457</td><td>£27,284</td><td>£98,532</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>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>