<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>£15,072</td><td>£15,298</td><td>£15,681</td><td>£16,073</td><td>£16,555</td><td>£78,678</td></tr><tr><td>Total Expenses</td><td>£13,307</td><td>£13,376</td><td>£13,457</td><td>£13,540</td><td>£13,631</td><td>£67,310</td></tr><tr><td>Profit Before Tax</td><td>£1,765</td><td>£1,923</td><td>£2,224</td><td>£2,533</td><td>£2,924</td><td>£11,368</td></tr><tr><td>Profit After Tax      </td><td>£1,430</td><td>£1,557</td><td>£1,801</td><td>£2,052</td><td>£2,368</td><td>£9,208</td></tr><tr><td>Change In Property Value</td><td>£4,940</td><td>£5,039</td><td>£10,279</td><td>£13,363</td><td>£14,031</td><td>£47,652</td></tr><tr><td>Net Return</td><td>£6,370</td><td>£6,596</td><td>£12,080</td><td>£15,414</td><td>£16,400</td><td>£56,860</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>8%</td><td>9%</td><td>16%</td><td>21%</td><td>22%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>