<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>£16,296</td><td>£16,540</td><td>£16,954</td><td>£17,378</td><td>£17,899</td><td>£85,067</td></tr><tr><td>Total Expenses</td><td>£15,174</td><td>£15,244</td><td>£15,329</td><td>£15,415</td><td>£15,510</td><td>£76,672</td></tr><tr><td>Profit Before Tax</td><td>£1,122</td><td>£1,296</td><td>£1,625</td><td>£1,963</td><td>£2,389</td><td>£8,395</td></tr><tr><td>Profit After Tax      </td><td>£909</td><td>£1,050</td><td>£1,316</td><td>£1,590</td><td>£1,935</td><td>£6,800</td></tr><tr><td>Change In Property Value</td><td>£8,729</td><td>£8,991</td><td>£16,978</td><td>£19,540</td><td>£20,713</td><td>£74,952</td></tr><tr><td>Net Return</td><td>£9,638</td><td>£10,041</td><td>£18,295</td><td>£21,130</td><td>£22,648</td><td>£81,752</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>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>