<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>£15,000</td><td>£15,300</td><td>£15,683</td><td>£16,075</td><td>£16,476</td><td>£78,533</td></tr><tr><td>Total Expenses</td><td>£13,419</td><td>£13,495</td><td>£13,576</td><td>£13,659</td><td>£13,742</td><td>£67,890</td></tr><tr><td>Profit Before Tax</td><td>£1,581</td><td>£1,805</td><td>£2,107</td><td>£2,416</td><td>£2,735</td><td>£10,643</td></tr><tr><td>Profit After Tax      </td><td>£1,281</td><td>£1,462</td><td>£1,706</td><td>£1,957</td><td>£2,215</td><td>£8,621</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>£6,281</td><td>£6,562</td><td>£12,110</td><td>£15,482</td><td>£17,837</td><td>£58,272</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>10%</td><td>12%</td><td>14%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>