<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>£17,028</td><td>£17,369</td><td>£17,803</td><td>£18,248</td><td>£18,704</td><td>£89,151</td></tr><tr><td>Total Expenses</td><td>£15,029</td><td>£15,161</td><td>£15,297</td><td>£15,435</td><td>£15,572</td><td>£76,493</td></tr><tr><td>Profit Before Tax</td><td>£1,999</td><td>£2,207</td><td>£2,506</td><td>£2,813</td><td>£3,132</td><td>£12,658</td></tr><tr><td>Profit After Tax      </td><td>£1,619</td><td>£1,788</td><td>£2,030</td><td>£2,278</td><td>£2,537</td><td>£10,253</td></tr><tr><td>Change In Property Value</td><td>£4,560</td><td>£4,651</td><td>£9,488</td><td>£12,335</td><td>£14,247</td><td>£45,282</td></tr><tr><td>Net Return</td><td>£6,179</td><td>£6,439</td><td>£11,518</td><td>£14,613</td><td>£16,784</td><td>£55,534</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>