<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>£17,832</td><td>£18,099</td><td>£18,552</td><td>£19,016</td><td>£19,586</td><td>£93,085</td></tr><tr><td>Total Expenses</td><td>£16,420</td><td>£16,492</td><td>£16,581</td><td>£16,671</td><td>£16,771</td><td>£82,934</td></tr><tr><td>Profit Before Tax</td><td>£1,412</td><td>£1,607</td><td>£1,971</td><td>£2,345</td><td>£2,816</td><td>£10,151</td></tr><tr><td>Profit After Tax      </td><td>£1,144</td><td>£1,302</td><td>£1,597</td><td>£1,899</td><td>£2,281</td><td>£8,222</td></tr><tr><td>Change In Property Value</td><td>£9,555</td><td>£9,842</td><td>£18,584</td><td>£21,389</td><td>£22,672</td><td>£82,042</td></tr><tr><td>Net Return</td><td>£10,699</td><td>£11,143</td><td>£20,181</td><td>£23,288</td><td>£24,953</td><td>£90,264</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</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>90%</td></tr></tbody></table></div></div></template></turbo-stream>