<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>£16,536</td><td>£16,784</td><td>£17,204</td><td>£17,634</td><td>£18,163</td><td>£86,320</td></tr><tr><td>Total Expenses</td><td>£14,366</td><td>£14,437</td><td>£14,522</td><td>£14,608</td><td>£14,704</td><td>£72,637</td></tr><tr><td>Profit Before Tax</td><td>£2,170</td><td>£2,347</td><td>£2,682</td><td>£3,025</td><td>£3,459</td><td>£13,684</td></tr><tr><td>Profit After Tax      </td><td>£1,758</td><td>£1,901</td><td>£2,172</td><td>£2,450</td><td>£2,802</td><td>£11,084</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,781</td><td>£15,908</td><td>£18,308</td><td>£19,407</td><td>£72,854</td></tr><tr><td>Net Return</td><td>£11,208</td><td>£11,682</td><td>£18,080</td><td>£20,759</td><td>£22,208</td><td>£83,937</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>