<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>£19,596</td><td>£19,890</td><td>£20,387</td><td>£20,897</td><td>£21,524</td><td>£102,294</td></tr><tr><td>Total Expenses</td><td>£17,844</td><td>£17,919</td><td>£18,012</td><td>£18,107</td><td>£18,212</td><td>£90,094</td></tr><tr><td>Profit Before Tax</td><td>£1,752</td><td>£1,971</td><td>£2,375</td><td>£2,790</td><td>£3,312</td><td>£12,200</td></tr><tr><td>Profit After Tax      </td><td>£1,419</td><td>£1,596</td><td>£1,924</td><td>£2,260</td><td>£2,682</td><td>£9,882</td></tr><tr><td>Change In Property Value</td><td>£10,499</td><td>£10,813</td><td>£20,419</td><td>£23,501</td><td>£24,911</td><td>£90,143</td></tr><tr><td>Net Return</td><td>£11,918</td><td>£12,410</td><td>£22,343</td><td>£25,761</td><td>£27,593</td><td>£100,025</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>9%</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>