<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>£13,190</td><td>£13,266</td><td>£13,346</td><td>£13,429</td><td>£13,511</td><td>£66,741</td></tr><tr><td>Profit Before Tax</td><td>£1,510</td><td>£1,728</td><td>£2,023</td><td>£2,325</td><td>£2,636</td><td>£10,221</td></tr><tr><td>Profit After Tax      </td><td>£1,223</td><td>£1,400</td><td>£1,638</td><td>£1,883</td><td>£2,135</td><td>£8,279</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£7,571</td><td>£12,996</td><td>£16,375</td><td>£17,357</td><td>£61,649</td></tr><tr><td>Net Return</td><td>£8,573</td><td>£8,970</td><td>£14,634</td><td>£18,258</td><td>£19,493</td><td>£69,928</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</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>