<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>£15,900</td><td>£16,218</td><td>£16,623</td><td>£17,039</td><td>£17,465</td><td>£83,246</td></tr><tr><td>Total Expenses</td><td>£14,104</td><td>£14,182</td><td>£14,265</td><td>£14,351</td><td>£14,436</td><td>£71,337</td></tr><tr><td>Profit Before Tax</td><td>£1,796</td><td>£2,036</td><td>£2,358</td><td>£2,688</td><td>£3,029</td><td>£11,908</td></tr><tr><td>Profit After Tax      </td><td>£1,455</td><td>£1,649</td><td>£1,910</td><td>£2,178</td><td>£2,454</td><td>£9,646</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£8,189</td><td>£14,057</td><td>£17,712</td><td>£18,774</td><td>£66,682</td></tr><tr><td>Net Return</td><td>£9,405</td><td>£9,838</td><td>£15,967</td><td>£19,889</td><td>£21,228</td><td>£76,327</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>