<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>£17,340</td><td>£17,600</td><td>£18,040</td><td>£18,491</td><td>£19,046</td><td>£90,517</td></tr><tr><td>Total Expenses</td><td>£15,724</td><td>£15,761</td><td>£15,816</td><td>£15,872</td><td>£15,938</td><td>£79,110</td></tr><tr><td>Profit Before Tax</td><td>£1,617</td><td>£1,839</td><td>£2,224</td><td>£2,619</td><td>£3,108</td><td>£11,407</td></tr><tr><td>Profit After Tax      </td><td>£1,309</td><td>£1,490</td><td>£1,802</td><td>£2,122</td><td>£2,517</td><td>£9,240</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,713</td><td>£16,075</td><td>£20,531</td><td>£23,629</td><td>£77,447</td></tr><tr><td>Net Return</td><td>£9,809</td><td>£10,202</td><td>£17,876</td><td>£22,652</td><td>£26,146</td><td>£86,687</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>9%</td><td>9%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>