<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>£14,928</td><td>£15,227</td><td>£15,607</td><td>£15,997</td><td>£16,397</td><td>£78,157</td></tr><tr><td>Total Expenses</td><td>£13,213</td><td>£13,289</td><td>£13,370</td><td>£13,453</td><td>£13,536</td><td>£66,861</td></tr><tr><td>Profit Before Tax</td><td>£1,715</td><td>£1,938</td><td>£2,237</td><td>£2,544</td><td>£2,862</td><td>£11,296</td></tr><tr><td>Profit After Tax      </td><td>£1,389</td><td>£1,569</td><td>£1,812</td><td>£2,061</td><td>£2,318</td><td>£9,150</td></tr><tr><td>Change In Property Value</td><td>£4,900</td><td>£4,998</td><td>£10,196</td><td>£13,255</td><td>£15,309</td><td>£48,658</td></tr><tr><td>Net Return</td><td>£6,289</td><td>£6,567</td><td>£12,008</td><td>£15,316</td><td>£17,627</td><td>£57,807</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>10%</td><td>12%</td><td>14%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>