<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>£20,340</td><td>£20,747</td><td>£21,265</td><td>£21,797</td><td>£22,342</td><td>£106,491</td></tr><tr><td>Total Expenses</td><td>£18,714</td><td>£18,800</td><td>£18,895</td><td>£18,992</td><td>£19,089</td><td>£94,491</td></tr><tr><td>Profit Before Tax</td><td>£1,626</td><td>£1,946</td><td>£2,370</td><td>£2,805</td><td>£3,253</td><td>£12,000</td></tr><tr><td>Profit After Tax      </td><td>£1,317</td><td>£1,577</td><td>£1,920</td><td>£2,272</td><td>£2,635</td><td>£9,720</td></tr><tr><td>Change In Property Value</td><td>£7,400</td><td>£7,548</td><td>£15,398</td><td>£20,017</td><td>£23,120</td><td>£73,483</td></tr><tr><td>Net Return</td><td>£8,717</td><td>£9,125</td><td>£17,318</td><td>£22,289</td><td>£25,755</td><td>£83,203</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>11%</td><td>12%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>