<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>£26,628</td><td>£27,027</td><td>£27,703</td><td>£28,396</td><td>£29,248</td><td>£139,002</td></tr><tr><td>Total Expenses</td><td>£25,381</td><td>£25,432</td><td>£25,511</td><td>£25,591</td><td>£25,687</td><td>£127,601</td></tr><tr><td>Profit Before Tax</td><td>£1,247</td><td>£1,595</td><td>£2,193</td><td>£2,805</td><td>£3,561</td><td>£11,401</td></tr><tr><td>Profit After Tax      </td><td>£1,010</td><td>£1,292</td><td>£1,776</td><td>£2,272</td><td>£2,884</td><td>£9,235</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,656</td><td>£17,138</td><td>£23,536</td><td>£27,537</td><td>£79,466</td></tr><tr><td>Net Return</td><td>£6,610</td><td>£6,948</td><td>£18,914</td><td>£25,808</td><td>£30,421</td><td>£88,701</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>