<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>£18,780</td><td>£19,062</td><td>£19,538</td><td>£20,027</td><td>£20,627</td><td>£98,034</td></tr><tr><td>Total Expenses</td><td>£17,179</td><td>£17,254</td><td>£17,344</td><td>£17,437</td><td>£17,540</td><td>£86,754</td></tr><tr><td>Profit Before Tax</td><td>£1,601</td><td>£1,808</td><td>£2,194</td><td>£2,590</td><td>£3,088</td><td>£11,280</td></tr><tr><td>Profit After Tax      </td><td>£1,296</td><td>£1,465</td><td>£1,777</td><td>£2,098</td><td>£2,501</td><td>£9,137</td></tr><tr><td>Change In Property Value</td><td>£10,058</td><td>£10,360</td><td>£19,562</td><td>£22,514</td><td>£23,865</td><td>£86,359</td></tr><tr><td>Net Return</td><td>£11,354</td><td>£11,824</td><td>£21,339</td><td>£24,612</td><td>£26,366</td><td>£95,496</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>