<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>£14,700</td><td>£14,994</td><td>£15,369</td><td>£15,753</td><td>£16,147</td><td>£76,963</td></tr><tr><td>Total Expenses</td><td>£12,992</td><td>£13,067</td><td>£13,148</td><td>£13,230</td><td>£13,312</td><td>£65,750</td></tr><tr><td>Profit Before Tax</td><td>£1,708</td><td>£1,927</td><td>£2,221</td><td>£2,523</td><td>£2,835</td><td>£11,213</td></tr><tr><td>Profit After Tax      </td><td>£1,383</td><td>£1,561</td><td>£1,799</td><td>£2,044</td><td>£2,296</td><td>£9,083</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,896</td><td>£9,988</td><td>£12,984</td><td>£14,997</td><td>£47,665</td></tr><tr><td>Net Return</td><td>£6,183</td><td>£6,457</td><td>£11,787</td><td>£15,028</td><td>£17,293</td><td>£56,748</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>10%</td><td>13%</td><td>14%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>