<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>£24,960</td><td>£25,334</td><td>£25,968</td><td>£26,617</td><td>£27,415</td><td>£130,295</td></tr><tr><td>Total Expenses</td><td>£23,825</td><td>£23,874</td><td>£23,948</td><td>£24,024</td><td>£24,115</td><td>£119,787</td></tr><tr><td>Profit Before Tax</td><td>£1,135</td><td>£1,460</td><td>£2,019</td><td>£2,593</td><td>£3,301</td><td>£10,507</td></tr><tr><td>Profit After Tax      </td><td>£919</td><td>£1,183</td><td>£1,636</td><td>£2,100</td><td>£2,674</td><td>£8,511</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,303</td><td>£16,067</td><td>£22,065</td><td>£25,816</td><td>£74,500</td></tr><tr><td>Net Return</td><td>£6,169</td><td>£6,485</td><td>£17,702</td><td>£24,165</td><td>£28,489</td><td>£83,011</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>14%</td><td>17%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>