<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>£19,104</td><td>£19,391</td><td>£19,875</td><td>£20,372</td><td>£20,983</td><td>£99,725</td></tr><tr><td>Total Expenses</td><td>£17,566</td><td>£17,606</td><td>£17,666</td><td>£17,726</td><td>£17,798</td><td>£88,363</td></tr><tr><td>Profit Before Tax</td><td>£1,538</td><td>£1,784</td><td>£2,210</td><td>£2,646</td><td>£3,185</td><td>£11,363</td></tr><tr><td>Profit After Tax      </td><td>£1,246</td><td>£1,445</td><td>£1,790</td><td>£2,143</td><td>£2,580</td><td>£9,204</td></tr><tr><td>Change In Property Value</td><td>£7,640</td><td>£7,793</td><td>£15,897</td><td>£20,667</td><td>£21,700</td><td>£73,696</td></tr><tr><td>Net Return</td><td>£8,886</td><td>£9,238</td><td>£17,687</td><td>£22,810</td><td>£24,280</td><td>£82,900</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>14%</td><td>19%</td><td>20%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>