<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>£14,256</td><td>£14,470</td><td>£14,832</td><td>£15,202</td><td>£15,658</td><td>£74,418</td></tr><tr><td>Total Expenses</td><td>£12,551</td><td>£12,618</td><td>£12,697</td><td>£12,778</td><td>£12,867</td><td>£63,511</td></tr><tr><td>Profit Before Tax</td><td>£1,705</td><td>£1,852</td><td>£2,134</td><td>£2,424</td><td>£2,792</td><td>£10,907</td></tr><tr><td>Profit After Tax      </td><td>£1,381</td><td>£1,500</td><td>£1,729</td><td>£1,963</td><td>£2,261</td><td>£8,835</td></tr><tr><td>Change In Property Value</td><td>£4,600</td><td>£4,692</td><td>£9,572</td><td>£12,443</td><td>£13,065</td><td>£44,372</td></tr><tr><td>Net Return</td><td>£5,981</td><td>£6,192</td><td>£11,300</td><td>£14,407</td><td>£15,327</td><td>£53,207</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>22%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>