<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>£13,668</td><td>£13,873</td><td>£14,220</td><td>£14,575</td><td>£15,013</td><td>£71,349</td></tr><tr><td>Total Expenses</td><td>£12,361</td><td>£12,393</td><td>£12,438</td><td>£12,485</td><td>£12,539</td><td>£62,216</td></tr><tr><td>Profit Before Tax</td><td>£1,307</td><td>£1,480</td><td>£1,782</td><td>£2,091</td><td>£2,473</td><td>£9,133</td></tr><tr><td>Profit After Tax      </td><td>£1,059</td><td>£1,199</td><td>£1,443</td><td>£1,693</td><td>£2,003</td><td>£7,398</td></tr><tr><td>Change In Property Value</td><td>£5,290</td><td>£5,396</td><td>£11,007</td><td>£14,310</td><td>£15,025</td><td>£51,028</td></tr><tr><td>Net Return</td><td>£6,349</td><td>£6,595</td><td>£12,451</td><td>£16,003</td><td>£17,029</td><td>£58,426</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>21%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>