<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>£15,240</td><td>£15,469</td><td>£15,855</td><td>£16,252</td><td>£16,739</td><td>£79,555</td></tr><tr><td>Total Expenses</td><td>£13,443</td><td>£13,512</td><td>£13,593</td><td>£13,677</td><td>£13,768</td><td>£67,993</td></tr><tr><td>Profit Before Tax</td><td>£1,797</td><td>£1,957</td><td>£2,262</td><td>£2,575</td><td>£2,971</td><td>£11,562</td></tr><tr><td>Profit After Tax      </td><td>£1,456</td><td>£1,585</td><td>£1,832</td><td>£2,086</td><td>£2,407</td><td>£9,366</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,725</td><td>£14,587</td><td>£16,789</td><td>£17,796</td><td>£64,397</td></tr><tr><td>Net Return</td><td>£8,956</td><td>£9,310</td><td>£16,420</td><td>£18,874</td><td>£20,203</td><td>£73,763</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>12%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>22%</td><td>25%</td><td>27%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>