<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>£18,012</td><td>£18,282</td><td>£18,739</td><td>£19,208</td><td>£19,784</td><td>£94,025</td></tr><tr><td>Total Expenses</td><td>£15,789</td><td>£15,827</td><td>£15,884</td><td>£15,941</td><td>£16,010</td><td>£79,451</td></tr><tr><td>Profit Before Tax</td><td>£2,223</td><td>£2,455</td><td>£2,856</td><td>£3,266</td><td>£3,774</td><td>£14,574</td></tr><tr><td>Profit After Tax      </td><td>£1,801</td><td>£1,989</td><td>£2,313</td><td>£2,646</td><td>£3,057</td><td>£11,805</td></tr><tr><td>Change In Property Value</td><td>£6,799</td><td>£6,935</td><td>£14,147</td><td>£18,392</td><td>£19,311</td><td>£65,584</td></tr><tr><td>Net Return</td><td>£8,600</td><td>£8,923</td><td>£16,460</td><td>£21,037</td><td>£22,368</td><td>£77,389</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>21%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>