<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>£18,696</td><td>£19,070</td><td>£19,547</td><td>£20,035</td><td>£20,536</td><td>£97,884</td></tr><tr><td>Total Expenses</td><td>£17,359</td><td>£17,442</td><td>£17,533</td><td>£17,626</td><td>£17,719</td><td>£87,679</td></tr><tr><td>Profit Before Tax</td><td>£1,337</td><td>£1,627</td><td>£2,014</td><td>£2,409</td><td>£2,818</td><td>£10,205</td></tr><tr><td>Profit After Tax      </td><td>£1,083</td><td>£1,318</td><td>£1,631</td><td>£1,952</td><td>£2,282</td><td>£8,266</td></tr><tr><td>Change In Property Value</td><td>£6,800</td><td>£6,936</td><td>£14,149</td><td>£18,394</td><td>£21,245</td><td>£67,525</td></tr><tr><td>Net Return</td><td>£7,883</td><td>£8,254</td><td>£15,780</td><td>£20,346</td><td>£23,528</td><td>£75,791</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>11%</td><td>13%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>