<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>£15,840</td><td>£16,157</td><td>£16,561</td><td>£16,975</td><td>£17,399</td><td>£82,931</td></tr><tr><td>Total Expenses</td><td>£13,900</td><td>£13,977</td><td>£14,061</td><td>£14,146</td><td>£14,231</td><td>£70,314</td></tr><tr><td>Profit Before Tax</td><td>£1,941</td><td>£2,180</td><td>£2,500</td><td>£2,829</td><td>£3,168</td><td>£12,617</td></tr><tr><td>Profit After Tax      </td><td>£1,572</td><td>£1,765</td><td>£2,025</td><td>£2,291</td><td>£2,566</td><td>£10,220</td></tr><tr><td>Change In Property Value</td><td>£5,200</td><td>£5,304</td><td>£10,820</td><td>£14,066</td><td>£16,246</td><td>£51,637</td></tr><tr><td>Net Return</td><td>£6,772</td><td>£7,069</td><td>£12,845</td><td>£16,358</td><td>£18,813</td><td>£61,857</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</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>