<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>£15,600</td><td>£15,834</td><td>£16,230</td><td>£16,636</td><td>£17,135</td><td>£81,434</td></tr><tr><td>Total Expenses</td><td>£13,481</td><td>£13,569</td><td>£13,669</td><td>£13,771</td><td>£13,880</td><td>£68,369</td></tr><tr><td>Profit Before Tax</td><td>£2,119</td><td>£2,265</td><td>£2,561</td><td>£2,865</td><td>£3,255</td><td>£13,065</td></tr><tr><td>Profit After Tax      </td><td>£1,716</td><td>£1,835</td><td>£2,075</td><td>£2,321</td><td>£2,636</td><td>£10,582</td></tr><tr><td>Change In Property Value</td><td>£5,750</td><td>£5,894</td><td>£10,874</td><td>£13,888</td><td>£15,984</td><td>£52,391</td></tr><tr><td>Net Return</td><td>£7,466</td><td>£7,728</td><td>£12,949</td><td>£16,209</td><td>£18,621</td><td>£62,973</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>27%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>