<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>£14,940</td><td>£15,164</td><td>£15,543</td><td>£15,932</td><td>£16,410</td><td>£77,989</td></tr><tr><td>Total Expenses</td><td>£13,517</td><td>£13,633</td><td>£13,759</td><td>£13,888</td><td>£14,023</td><td>£68,820</td></tr><tr><td>Profit Before Tax</td><td>£1,423</td><td>£1,531</td><td>£1,784</td><td>£2,044</td><td>£2,387</td><td>£9,169</td></tr><tr><td>Profit After Tax      </td><td>£1,153</td><td>£1,240</td><td>£1,445</td><td>£1,656</td><td>£1,934</td><td>£7,427</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,080</td><td>£8,323</td><td>£10,820</td><td>£11,361</td><td>£38,585</td></tr><tr><td>Net Return</td><td>£5,153</td><td>£5,320</td><td>£9,768</td><td>£12,476</td><td>£13,295</td><td>£46,011</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>8%</td><td>9%</td><td>16%</td><td>20%</td><td>22%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>