<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>£16,140</td><td>£16,463</td><td>£16,874</td><td>£17,296</td><td>£17,729</td><td>£84,502</td></tr><tr><td>Total Expenses</td><td>£13,533</td><td>£13,611</td><td>£13,695</td><td>£13,781</td><td>£13,867</td><td>£68,487</td></tr><tr><td>Profit Before Tax</td><td>£2,607</td><td>£2,852</td><td>£3,179</td><td>£3,515</td><td>£3,862</td><td>£16,015</td></tr><tr><td>Profit After Tax      </td><td>£2,112</td><td>£2,310</td><td>£2,575</td><td>£2,847</td><td>£3,128</td><td>£12,972</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£15,622</td><td>£49,651</td></tr><tr><td>Net Return</td><td>£7,112</td><td>£7,410</td><td>£12,979</td><td>£16,372</td><td>£18,749</td><td>£62,623</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>50%</td></tr></tbody></table></div></div></template></turbo-stream>