<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>£17,760</td><td>£18,115</td><td>£18,568</td><td>£19,032</td><td>£19,508</td><td>£92,984</td></tr><tr><td>Total Expenses</td><td>£15,587</td><td>£15,689</td><td>£15,796</td><td>£15,906</td><td>£16,016</td><td>£78,994</td></tr><tr><td>Profit Before Tax</td><td>£2,173</td><td>£2,426</td><td>£2,772</td><td>£3,126</td><td>£3,492</td><td>£13,989</td></tr><tr><td>Profit After Tax      </td><td>£1,760</td><td>£1,965</td><td>£2,245</td><td>£2,532</td><td>£2,829</td><td>£11,331</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£17,184</td><td>£54,616</td></tr><tr><td>Net Return</td><td>£7,260</td><td>£7,575</td><td>£13,689</td><td>£17,410</td><td>£20,012</td><td>£65,947</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>10%</td><td>12%</td><td>14%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>