<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>£12,000</td><td>£12,180</td><td>£12,484</td><td>£12,797</td><td>£13,181</td><td>£62,642</td></tr><tr><td>Total Expenses</td><td>£10,738</td><td>£10,802</td><td>£10,876</td><td>£10,951</td><td>£11,032</td><td>£54,399</td></tr><tr><td>Profit Before Tax</td><td>£1,262</td><td>£1,378</td><td>£1,609</td><td>£1,846</td><td>£2,149</td><td>£8,243</td></tr><tr><td>Profit After Tax      </td><td>£1,022</td><td>£1,116</td><td>£1,303</td><td>£1,495</td><td>£1,740</td><td>£6,677</td></tr><tr><td>Change In Property Value</td><td>£2,850</td><td>£2,893</td><td>£6,851</td><td>£9,117</td><td>£10,586</td><td>£32,296</td></tr><tr><td>Net Return</td><td>£3,872</td><td>£4,009</td><td>£8,154</td><td>£10,612</td><td>£12,326</td><td>£38,973</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>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>