<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>£14,016</td><td>£14,296</td><td>£14,654</td><td>£15,020</td><td>£15,396</td><td>£73,382</td></tr><tr><td>Total Expenses</td><td>£12,527</td><td>£12,601</td><td>£12,680</td><td>£12,760</td><td>£12,840</td><td>£63,408</td></tr><tr><td>Profit Before Tax</td><td>£1,489</td><td>£1,695</td><td>£1,974</td><td>£2,260</td><td>£2,555</td><td>£9,974</td></tr><tr><td>Profit After Tax      </td><td>£1,206</td><td>£1,373</td><td>£1,599</td><td>£1,831</td><td>£2,070</td><td>£8,079</td></tr><tr><td>Change In Property Value</td><td>£4,600</td><td>£4,692</td><td>£9,572</td><td>£12,443</td><td>£14,372</td><td>£45,679</td></tr><tr><td>Net Return</td><td>£5,806</td><td>£6,065</td><td>£11,171</td><td>£14,274</td><td>£16,442</td><td>£53,758</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>