<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>£19,164</td><td>£19,451</td><td>£19,938</td><td>£20,436</td><td>£21,049</td><td>£100,039</td></tr><tr><td>Total Expenses</td><td>£17,820</td><td>£17,904</td><td>£18,005</td><td>£18,108</td><td>£18,220</td><td>£90,057</td></tr><tr><td>Profit Before Tax</td><td>£1,344</td><td>£1,547</td><td>£1,933</td><td>£2,329</td><td>£2,829</td><td>£9,982</td></tr><tr><td>Profit After Tax      </td><td>£1,089</td><td>£1,253</td><td>£1,566</td><td>£1,886</td><td>£2,291</td><td>£8,085</td></tr><tr><td>Change In Property Value</td><td>£10,199</td><td>£10,504</td><td>£19,836</td><td>£22,829</td><td>£24,199</td><td>£87,568</td></tr><tr><td>Net Return</td><td>£11,287</td><td>£11,758</td><td>£21,402</td><td>£24,716</td><td>£26,490</td><td>£95,653</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>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>