<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>£13,800</td><td>£14,076</td><td>£14,428</td><td>£14,789</td><td>£15,158</td><td>£72,251</td></tr><tr><td>Total Expenses</td><td>£12,503</td><td>£12,577</td><td>£12,655</td><td>£12,735</td><td>£12,815</td><td>£63,285</td></tr><tr><td>Profit Before Tax</td><td>£1,297</td><td>£1,499</td><td>£1,773</td><td>£2,054</td><td>£2,344</td><td>£8,966</td></tr><tr><td>Profit After Tax      </td><td>£1,050</td><td>£1,214</td><td>£1,436</td><td>£1,663</td><td>£1,898</td><td>£7,263</td></tr><tr><td>Change In Property Value</td><td>£6,899</td><td>£7,105</td><td>£12,198</td><td>£15,369</td><td>£16,291</td><td>£57,862</td></tr><tr><td>Net Return</td><td>£7,949</td><td>£8,320</td><td>£13,634</td><td>£17,033</td><td>£18,190</td><td>£65,125</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</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>