<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>£19,104</td><td>£19,391</td><td>£19,875</td><td>£20,372</td><td>£20,983</td><td>£99,725</td></tr><tr><td>Total Expenses</td><td>£17,771</td><td>£17,855</td><td>£17,956</td><td>£18,058</td><td>£18,171</td><td>£89,811</td></tr><tr><td>Profit Before Tax</td><td>£1,333</td><td>£1,535</td><td>£1,920</td><td>£2,314</td><td>£2,813</td><td>£9,914</td></tr><tr><td>Profit After Tax      </td><td>£1,080</td><td>£1,244</td><td>£1,555</td><td>£1,874</td><td>£2,278</td><td>£8,031</td></tr><tr><td>Change In Property Value</td><td>£10,170</td><td>£10,475</td><td>£19,780</td><td>£22,766</td><td>£24,131</td><td>£87,323</td></tr><tr><td>Net Return</td><td>£11,250</td><td>£11,719</td><td>£21,335</td><td>£24,640</td><td>£26,410</td><td>£95,353</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>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>