<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>£16,740</td><td>£16,991</td><td>£17,416</td><td>£17,851</td><td>£18,387</td><td>£87,385</td></tr><tr><td>Total Expenses</td><td>£15,631</td><td>£15,707</td><td>£15,796</td><td>£15,887</td><td>£15,987</td><td>£79,008</td></tr><tr><td>Profit Before Tax</td><td>£1,109</td><td>£1,285</td><td>£1,620</td><td>£1,964</td><td>£2,400</td><td>£8,377</td></tr><tr><td>Profit After Tax      </td><td>£898</td><td>£1,040</td><td>£1,312</td><td>£1,591</td><td>£1,944</td><td>£6,786</td></tr><tr><td>Change In Property Value</td><td>£8,910</td><td>£9,177</td><td>£17,330</td><td>£19,945</td><td>£21,142</td><td>£76,504</td></tr><tr><td>Net Return</td><td>£9,808</td><td>£10,218</td><td>£18,642</td><td>£21,536</td><td>£23,086</td><td>£83,290</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>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>