<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>£20,304</td><td>£20,609</td><td>£21,124</td><td>£21,652</td><td>£22,301</td><td>£105,990</td></tr><tr><td>Total Expenses</td><td>£18,413</td><td>£18,489</td><td>£18,584</td><td>£18,680</td><td>£18,788</td><td>£92,953</td></tr><tr><td>Profit Before Tax</td><td>£1,891</td><td>£2,120</td><td>£2,540</td><td>£2,972</td><td>£3,514</td><td>£13,036</td></tr><tr><td>Profit After Tax      </td><td>£1,532</td><td>£1,717</td><td>£2,058</td><td>£2,407</td><td>£2,846</td><td>£10,560</td></tr><tr><td>Change In Property Value</td><td>£10,875</td><td>£11,201</td><td>£21,152</td><td>£24,344</td><td>£25,804</td><td>£93,376</td></tr><tr><td>Net Return</td><td>£12,407</td><td>£12,918</td><td>£23,209</td><td>£26,751</td><td>£28,650</td><td>£103,935</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>