<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>£16,740</td><td>£16,991</td><td>£17,416</td><td>£17,851</td><td>£18,387</td><td>£87,385</td></tr><tr><td>Total Expenses</td><td>£14,386</td><td>£14,457</td><td>£14,543</td><td>£14,630</td><td>£14,726</td><td>£72,743</td></tr><tr><td>Profit Before Tax</td><td>£2,354</td><td>£2,534</td><td>£2,873</td><td>£3,221</td><td>£3,660</td><td>£14,642</td></tr><tr><td>Profit After Tax      </td><td>£1,907</td><td>£2,052</td><td>£2,327</td><td>£2,609</td><td>£2,965</td><td>£11,860</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£15,338</td><td>£52,089</td></tr><tr><td>Net Return</td><td>£7,307</td><td>£7,560</td><td>£13,564</td><td>£17,216</td><td>£18,303</td><td>£63,949</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>22%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>