<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>£10,800</td><td>£10,962</td><td>£11,236</td><td>£11,517</td><td>£11,862</td><td>£56,377</td></tr><tr><td>Total Expenses</td><td>£9,515</td><td>£9,543</td><td>£9,581</td><td>£9,620</td><td>£9,665</td><td>£47,924</td></tr><tr><td>Profit Before Tax</td><td>£1,285</td><td>£1,419</td><td>£1,655</td><td>£1,897</td><td>£2,197</td><td>£8,454</td></tr><tr><td>Profit After Tax      </td><td>£1,041</td><td>£1,150</td><td>£1,341</td><td>£1,537</td><td>£1,780</td><td>£6,848</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,125</td><td>£9,456</td><td>£12,077</td><td>£13,899</td><td>£45,557</td></tr><tr><td>Net Return</td><td>£6,041</td><td>£6,275</td><td>£10,796</td><td>£13,614</td><td>£15,679</td><td>£52,405</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>22%</td><td>26%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>