<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>£16,812</td><td>£17,064</td><td>£17,491</td><td>£17,928</td><td>£18,466</td><td>£87,761</td></tr><tr><td>Total Expenses</td><td>£15,594</td><td>£15,665</td><td>£15,751</td><td>£15,838</td><td>£15,935</td><td>£78,782</td></tr><tr><td>Profit Before Tax</td><td>£1,218</td><td>£1,399</td><td>£1,740</td><td>£2,090</td><td>£2,531</td><td>£8,978</td></tr><tr><td>Profit After Tax      </td><td>£987</td><td>£1,133</td><td>£1,410</td><td>£1,693</td><td>£2,050</td><td>£7,273</td></tr><tr><td>Change In Property Value</td><td>£9,008</td><td>£9,278</td><td>£17,520</td><td>£20,164</td><td>£21,373</td><td>£77,342</td></tr><tr><td>Net Return</td><td>£9,994</td><td>£10,411</td><td>£18,929</td><td>£21,856</td><td>£23,424</td><td>£84,615</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>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>