<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>£19,248</td><td>£19,633</td><td>£20,124</td><td>£20,627</td><td>£21,143</td><td>£100,774</td></tr><tr><td>Total Expenses</td><td>£17,810</td><td>£17,895</td><td>£17,987</td><td>£18,081</td><td>£18,175</td><td>£89,947</td></tr><tr><td>Profit Before Tax</td><td>£1,438</td><td>£1,738</td><td>£2,137</td><td>£2,546</td><td>£2,968</td><td>£10,827</td></tr><tr><td>Profit After Tax      </td><td>£1,165</td><td>£1,408</td><td>£1,731</td><td>£2,062</td><td>£2,404</td><td>£8,770</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,139</td><td>£14,565</td><td>£18,934</td><td>£21,869</td><td>£69,506</td></tr><tr><td>Net Return</td><td>£8,164</td><td>£8,548</td><td>£16,296</td><td>£20,996</td><td>£24,272</td><td>£78,276</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>