<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>£17,460</td><td>£17,722</td><td>£18,165</td><td>£18,619</td><td>£19,178</td><td>£91,144</td></tr><tr><td>Total Expenses</td><td>£15,847</td><td>£15,919</td><td>£16,006</td><td>£16,096</td><td>£16,194</td><td>£80,062</td></tr><tr><td>Profit Before Tax</td><td>£1,613</td><td>£1,803</td><td>£2,159</td><td>£2,523</td><td>£2,984</td><td>£11,082</td></tr><tr><td>Profit After Tax      </td><td>£1,307</td><td>£1,460</td><td>£1,748</td><td>£2,044</td><td>£2,417</td><td>£8,976</td></tr><tr><td>Change In Property Value</td><td>£4,575</td><td>£4,644</td><td>£10,998</td><td>£14,635</td><td>£16,993</td><td>£51,844</td></tr><tr><td>Net Return</td><td>£5,882</td><td>£6,104</td><td>£12,746</td><td>£16,679</td><td>£19,409</td><td>£60,820</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>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>