<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>£18,900</td><td>£19,183</td><td>£19,663</td><td>£20,155</td><td>£20,759</td><td>£98,661</td></tr><tr><td>Total Expenses</td><td>£17,581</td><td>£17,665</td><td>£17,764</td><td>£17,865</td><td>£17,977</td><td>£88,852</td></tr><tr><td>Profit Before Tax</td><td>£1,319</td><td>£1,519</td><td>£1,899</td><td>£2,289</td><td>£2,782</td><td>£9,809</td></tr><tr><td>Profit After Tax      </td><td>£1,068</td><td>£1,230</td><td>£1,538</td><td>£1,854</td><td>£2,254</td><td>£7,945</td></tr><tr><td>Change In Property Value</td><td>£10,058</td><td>£10,359</td><td>£19,562</td><td>£22,514</td><td>£23,865</td><td>£86,358</td></tr><tr><td>Net Return</td><td>£11,126</td><td>£11,590</td><td>£21,100</td><td>£24,368</td><td>£26,119</td><td>£94,303</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>