<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>£16,200</td><td>£16,443</td><td>£16,854</td><td>£17,275</td><td>£17,794</td><td>£84,566</td></tr><tr><td>Total Expenses</td><td>£14,868</td><td>£14,959</td><td>£15,063</td><td>£15,170</td><td>£15,284</td><td>£75,344</td></tr><tr><td>Profit Before Tax</td><td>£1,333</td><td>£1,484</td><td>£1,791</td><td>£2,106</td><td>£2,510</td><td>£9,222</td></tr><tr><td>Profit After Tax      </td><td>£1,079</td><td>£1,202</td><td>£1,450</td><td>£1,706</td><td>£2,033</td><td>£7,470</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£8,034</td><td>£15,171</td><td>£17,460</td><td>£18,508</td><td>£66,973</td></tr><tr><td>Net Return</td><td>£8,879</td><td>£9,236</td><td>£16,621</td><td>£19,166</td><td>£20,541</td><td>£74,443</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>11%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>