<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>£13,200</td><td>£13,398</td><td>£13,733</td><td>£14,076</td><td>£14,499</td><td>£68,906</td></tr><tr><td>Total Expenses</td><td>£11,144</td><td>£11,175</td><td>£11,219</td><td>£11,264</td><td>£11,317</td><td>£56,120</td></tr><tr><td>Profit Before Tax</td><td>£2,056</td><td>£2,223</td><td>£2,514</td><td>£2,812</td><td>£3,181</td><td>£12,786</td></tr><tr><td>Profit After Tax      </td><td>£1,666</td><td>£1,801</td><td>£2,036</td><td>£2,278</td><td>£2,577</td><td>£10,357</td></tr><tr><td>Change In Property Value</td><td>£5,875</td><td>£6,022</td><td>£11,110</td><td>£14,190</td><td>£16,332</td><td>£53,529</td></tr><tr><td>Net Return</td><td>£7,541</td><td>£7,823</td><td>£13,147</td><td>£16,468</td><td>£18,909</td><td>£63,886</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>