<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>£17,268</td><td>£17,613</td><td>£18,054</td><td>£18,505</td><td>£18,968</td><td>£90,408</td></tr><tr><td>Total Expenses</td><td>£14,567</td><td>£14,653</td><td>£14,744</td><td>£14,838</td><td>£14,932</td><td>£73,735</td></tr><tr><td>Profit Before Tax</td><td>£2,701</td><td>£2,961</td><td>£3,309</td><td>£3,667</td><td>£4,035</td><td>£16,673</td></tr><tr><td>Profit After Tax      </td><td>£2,188</td><td>£2,398</td><td>£2,680</td><td>£2,970</td><td>£3,269</td><td>£13,505</td></tr><tr><td>Change In Property Value</td><td>£5,350</td><td>£5,457</td><td>£11,132</td><td>£14,472</td><td>£16,715</td><td>£53,126</td></tr><tr><td>Net Return</td><td>£7,538</td><td>£7,855</td><td>£13,813</td><td>£17,442</td><td>£19,984</td><td>£66,632</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>