<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>£17,760</td><td>£18,115</td><td>£18,568</td><td>£19,032</td><td>£19,508</td><td>£92,984</td></tr><tr><td>Total Expenses</td><td>£14,963</td><td>£15,050</td><td>£15,145</td><td>£15,241</td><td>£15,337</td><td>£75,736</td></tr><tr><td>Profit Before Tax</td><td>£2,797</td><td>£3,065</td><td>£3,423</td><td>£3,791</td><td>£4,171</td><td>£17,248</td></tr><tr><td>Profit After Tax      </td><td>£2,266</td><td>£2,482</td><td>£2,773</td><td>£3,071</td><td>£3,378</td><td>£13,971</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£17,184</td><td>£54,616</td></tr><tr><td>Net Return</td><td>£7,766</td><td>£8,092</td><td>£14,217</td><td>£17,949</td><td>£20,562</td><td>£68,587</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>5%</td><td>6%</td><td>10%</td><td>13%</td><td>14%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>