<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>£28,056</td><td>£28,477</td><td>£29,189</td><td>£29,918</td><td>£30,816</td><td>£146,456</td></tr><tr><td>Total Expenses</td><td>£26,714</td><td>£26,767</td><td>£26,849</td><td>£26,933</td><td>£27,034</td><td>£134,298</td></tr><tr><td>Profit Before Tax</td><td>£1,342</td><td>£1,709</td><td>£2,339</td><td>£2,985</td><td>£3,782</td><td>£12,158</td></tr><tr><td>Profit After Tax      </td><td>£1,087</td><td>£1,385</td><td>£1,895</td><td>£2,418</td><td>£3,064</td><td>£9,848</td></tr><tr><td>Change In Property Value</td><td>£5,900</td><td>£5,959</td><td>£18,056</td><td>£24,797</td><td>£29,012</td><td>£83,723</td></tr><tr><td>Net Return</td><td>£6,987</td><td>£7,344</td><td>£19,951</td><td>£27,215</td><td>£32,076</td><td>£93,572</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>16%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>