<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>£20,304</td><td>£20,609</td><td>£21,124</td><td>£21,652</td><td>£22,301</td><td>£105,990</td></tr><tr><td>Total Expenses</td><td>£18,852</td><td>£18,941</td><td>£19,047</td><td>£19,155</td><td>£19,274</td><td>£95,269</td></tr><tr><td>Profit Before Tax</td><td>£1,452</td><td>£1,668</td><td>£2,077</td><td>£2,497</td><td>£3,027</td><td>£10,720</td></tr><tr><td>Profit After Tax      </td><td>£1,176</td><td>£1,351</td><td>£1,682</td><td>£2,022</td><td>£2,452</td><td>£8,683</td></tr><tr><td>Change In Property Value</td><td>£10,807</td><td>£11,131</td><td>£21,019</td><td>£24,191</td><td>£25,642</td><td>£92,790</td></tr><tr><td>Net Return</td><td>£11,983</td><td>£12,482</td><td>£22,701</td><td>£26,213</td><td>£28,095</td><td>£101,473</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>