<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>£17,580</td><td>£17,844</td><td>£18,290</td><td>£18,747</td><td>£19,309</td><td>£91,770</td></tr><tr><td>Total Expenses</td><td>£16,256</td><td>£16,328</td><td>£16,416</td><td>£16,505</td><td>£16,604</td><td>£82,108</td></tr><tr><td>Profit Before Tax</td><td>£1,324</td><td>£1,516</td><td>£1,874</td><td>£2,242</td><td>£2,705</td><td>£9,662</td></tr><tr><td>Profit After Tax      </td><td>£1,073</td><td>£1,228</td><td>£1,518</td><td>£1,816</td><td>£2,191</td><td>£7,826</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,426</td><td>£13,109</td><td>£17,042</td><td>£17,894</td><td>£60,771</td></tr><tr><td>Net Return</td><td>£7,373</td><td>£7,654</td><td>£14,627</td><td>£18,858</td><td>£20,085</td><td>£68,597</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>