<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>£16,824</td><td>£17,076</td><td>£17,503</td><td>£17,941</td><td>£18,479</td><td>£87,824</td></tr><tr><td>Total Expenses</td><td>£15,660</td><td>£15,802</td><td>£15,953</td><td>£16,107</td><td>£16,269</td><td>£79,791</td></tr><tr><td>Profit Before Tax</td><td>£1,164</td><td>£1,275</td><td>£1,550</td><td>£1,833</td><td>£2,210</td><td>£8,032</td></tr><tr><td>Profit After Tax      </td><td>£943</td><td>£1,032</td><td>£1,256</td><td>£1,485</td><td>£1,790</td><td>£6,506</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,766</td><td>£10,638</td><td>£13,587</td><td>£15,637</td><td>£51,252</td></tr><tr><td>Net Return</td><td>£6,568</td><td>£6,798</td><td>£11,893</td><td>£15,072</td><td>£17,427</td><td>£57,758</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>