<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>£18,492</td><td>£18,769</td><td>£19,239</td><td>£19,720</td><td>£20,311</td><td>£96,531</td></tr><tr><td>Total Expenses</td><td>£16,950</td><td>£17,024</td><td>£17,114</td><td>£17,206</td><td>£17,308</td><td>£85,603</td></tr><tr><td>Profit Before Tax</td><td>£1,542</td><td>£1,745</td><td>£2,125</td><td>£2,514</td><td>£3,003</td><td>£10,928</td></tr><tr><td>Profit After Tax      </td><td>£1,249</td><td>£1,414</td><td>£1,721</td><td>£2,036</td><td>£2,433</td><td>£8,852</td></tr><tr><td>Change In Property Value</td><td>£9,906</td><td>£10,204</td><td>£19,268</td><td>£22,176</td><td>£23,506</td><td>£85,060</td></tr><tr><td>Net Return</td><td>£11,155</td><td>£11,617</td><td>£20,989</td><td>£24,212</td><td>£25,939</td><td>£93,911</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>