<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>£16,200</td><td>£16,524</td><td>£16,937</td><td>£17,361</td><td>£17,795</td><td>£84,816</td></tr><tr><td>Total Expenses</td><td>£14,332</td><td>£14,411</td><td>£14,495</td><td>£14,581</td><td>£14,667</td><td>£72,486</td></tr><tr><td>Profit Before Tax</td><td>£1,868</td><td>£2,113</td><td>£2,442</td><td>£2,779</td><td>£3,127</td><td>£12,330</td></tr><tr><td>Profit After Tax      </td><td>£1,513</td><td>£1,712</td><td>£1,978</td><td>£2,251</td><td>£2,533</td><td>£9,987</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£14,322</td><td>£18,046</td><td>£19,129</td><td>£67,940</td></tr><tr><td>Net Return</td><td>£9,613</td><td>£10,055</td><td>£16,300</td><td>£20,297</td><td>£21,662</td><td>£77,927</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>12%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>