<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>£14,208</td><td>£14,492</td><td>£14,854</td><td>£15,226</td><td>£15,606</td><td>£74,387</td></tr><tr><td>Total Expenses</td><td>£12,149</td><td>£12,224</td><td>£12,303</td><td>£12,384</td><td>£12,465</td><td>£61,524</td></tr><tr><td>Profit Before Tax</td><td>£2,059</td><td>£2,268</td><td>£2,552</td><td>£2,842</td><td>£3,142</td><td>£12,862</td></tr><tr><td>Profit After Tax      </td><td>£1,668</td><td>£1,837</td><td>£2,067</td><td>£2,302</td><td>£2,545</td><td>£10,419</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£13,747</td><td>£43,693</td></tr><tr><td>Net Return</td><td>£6,068</td><td>£6,325</td><td>£11,222</td><td>£14,204</td><td>£16,292</td><td>£54,111</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>