<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>£19,128</td><td>£19,415</td><td>£19,900</td><td>£20,398</td><td>£21,010</td><td>£99,851</td></tr><tr><td>Total Expenses</td><td>£17,291</td><td>£17,331</td><td>£17,390</td><td>£17,451</td><td>£17,523</td><td>£86,987</td></tr><tr><td>Profit Before Tax</td><td>£1,837</td><td>£2,084</td><td>£2,510</td><td>£2,947</td><td>£3,487</td><td>£12,864</td></tr><tr><td>Profit After Tax      </td><td>£1,488</td><td>£1,688</td><td>£2,033</td><td>£2,387</td><td>£2,824</td><td>£10,420</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,788</td><td>£11,476</td><td>£15,761</td><td>£18,440</td><td>£53,214</td></tr><tr><td>Net Return</td><td>£5,238</td><td>£5,475</td><td>£13,509</td><td>£18,147</td><td>£21,264</td><td>£63,634</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>4%</td><td>5%</td><td>11%</td><td>15%</td><td>18%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>