<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>£16,596</td><td>£16,845</td><td>£17,266</td><td>£17,698</td><td>£18,229</td><td>£86,633</td></tr><tr><td>Total Expenses</td><td>£15,165</td><td>£15,236</td><td>£15,321</td><td>£15,408</td><td>£15,504</td><td>£76,635</td></tr><tr><td>Profit Before Tax</td><td>£1,431</td><td>£1,609</td><td>£1,945</td><td>£2,289</td><td>£2,725</td><td>£9,998</td></tr><tr><td>Profit After Tax      </td><td>£1,159</td><td>£1,303</td><td>£1,575</td><td>£1,854</td><td>£2,207</td><td>£8,098</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,415</td><td>£10,457</td><td>£13,915</td><td>£16,157</td><td>£49,294</td></tr><tr><td>Net Return</td><td>£5,509</td><td>£5,718</td><td>£12,032</td><td>£15,769</td><td>£18,364</td><td>£57,392</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>20%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>