<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>£15,012</td><td>£15,237</td><td>£15,618</td><td>£16,009</td><td>£16,489</td><td>£78,365</td></tr><tr><td>Total Expenses</td><td>£13,902</td><td>£13,936</td><td>£13,985</td><td>£14,035</td><td>£14,093</td><td>£69,950</td></tr><tr><td>Profit Before Tax</td><td>£1,110</td><td>£1,301</td><td>£1,634</td><td>£1,974</td><td>£2,396</td><td>£8,415</td></tr><tr><td>Profit After Tax      </td><td>£899</td><td>£1,054</td><td>£1,323</td><td>£1,599</td><td>£1,940</td><td>£6,816</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£7,686</td><td>£14,181</td><td>£18,112</td><td>£20,846</td><td>£68,324</td></tr><tr><td>Net Return</td><td>£8,398</td><td>£8,740</td><td>£15,504</td><td>£19,711</td><td>£22,786</td><td>£75,140</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>9%</td><td>9%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>