<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>£14,028</td><td>£14,238</td><td>£14,594</td><td>£14,959</td><td>£15,408</td><td>£73,228</td></tr><tr><td>Total Expenses</td><td>£12,528</td><td>£12,595</td><td>£12,674</td><td>£12,754</td><td>£12,842</td><td>£63,392</td></tr><tr><td>Profit Before Tax</td><td>£1,500</td><td>£1,643</td><td>£1,921</td><td>£2,205</td><td>£2,566</td><td>£9,836</td></tr><tr><td>Profit After Tax      </td><td>£1,215</td><td>£1,331</td><td>£1,556</td><td>£1,786</td><td>£2,079</td><td>£7,967</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>£6,965</td><td>£7,225</td><td>£12,430</td><td>£15,675</td><td>£18,063</td><td>£60,358</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>