<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>£16,908</td><td>£17,162</td><td>£17,591</td><td>£18,030</td><td>£18,571</td><td>£88,262</td></tr><tr><td>Total Expenses</td><td>£15,784</td><td>£15,860</td><td>£15,950</td><td>£16,042</td><td>£16,143</td><td>£79,779</td></tr><tr><td>Profit Before Tax</td><td>£1,124</td><td>£1,302</td><td>£1,641</td><td>£1,988</td><td>£2,428</td><td>£8,483</td></tr><tr><td>Profit After Tax      </td><td>£910</td><td>£1,054</td><td>£1,329</td><td>£1,611</td><td>£1,967</td><td>£6,871</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£9,910</td><td>£10,324</td><td>£18,834</td><td>£21,757</td><td>£23,322</td><td>£84,148</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>