<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>£17,160</td><td>£17,417</td><td>£17,853</td><td>£18,299</td><td>£18,848</td><td>£89,578</td></tr><tr><td>Total Expenses</td><td>£15,270</td><td>£15,388</td><td>£15,519</td><td>£15,652</td><td>£15,793</td><td>£77,621</td></tr><tr><td>Profit Before Tax</td><td>£1,890</td><td>£2,029</td><td>£2,334</td><td>£2,647</td><td>£3,056</td><td>£11,956</td></tr><tr><td>Profit After Tax      </td><td>£1,531</td><td>£1,643</td><td>£1,891</td><td>£2,144</td><td>£2,475</td><td>£9,684</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£14,004</td><td>£16,117</td><td>£17,084</td><td>£61,821</td></tr><tr><td>Net Return</td><td>£8,731</td><td>£9,059</td><td>£15,895</td><td>£18,262</td><td>£19,559</td><td>£71,506</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>22%</td><td>25%</td><td>27%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>