<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>£28,860</td><td>£29,293</td><td>£30,025</td><td>£30,776</td><td>£31,699</td><td>£150,653</td></tr><tr><td>Total Expenses</td><td>£27,699</td><td>£27,788</td><td>£27,905</td><td>£28,024</td><td>£28,159</td><td>£139,574</td></tr><tr><td>Profit Before Tax</td><td>£1,161</td><td>£1,504</td><td>£2,121</td><td>£2,752</td><td>£3,541</td><td>£11,079</td></tr><tr><td>Profit After Tax      </td><td>£940</td><td>£1,219</td><td>£1,718</td><td>£2,229</td><td>£2,868</td><td>£8,974</td></tr><tr><td>Change In Property Value</td><td>£14,375</td><td>£14,734</td><td>£27,185</td><td>£34,721</td><td>£39,961</td><td>£130,976</td></tr><tr><td>Net Return</td><td>£15,315</td><td>£15,953</td><td>£28,903</td><td>£36,951</td><td>£42,829</td><td>£139,950</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>23%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>