<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>£14,532</td><td>£14,823</td><td>£15,193</td><td>£15,573</td><td>£15,962</td><td>£76,083</td></tr><tr><td>Total Expenses</td><td>£12,880</td><td>£12,967</td><td>£13,057</td><td>£13,150</td><td>£13,242</td><td>£65,297</td></tr><tr><td>Profit Before Tax</td><td>£1,652</td><td>£1,856</td><td>£2,136</td><td>£2,423</td><td>£2,720</td><td>£10,786</td></tr><tr><td>Profit After Tax      </td><td>£1,338</td><td>£1,503</td><td>£1,730</td><td>£1,962</td><td>£2,203</td><td>£8,737</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,590</td><td>£9,364</td><td>£12,173</td><td>£14,059</td><td>£44,686</td></tr><tr><td>Net Return</td><td>£5,838</td><td>£6,093</td><td>£11,094</td><td>£14,135</td><td>£16,263</td><td>£53,423</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>13%</td><td>14%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>