<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>£16,140</td><td>£16,463</td><td>£16,874</td><td>£17,296</td><td>£17,729</td><td>£84,502</td></tr><tr><td>Total Expenses</td><td>£13,531</td><td>£13,609</td><td>£13,693</td><td>£13,779</td><td>£13,865</td><td>£68,477</td></tr><tr><td>Profit Before Tax</td><td>£2,609</td><td>£2,854</td><td>£3,181</td><td>£3,517</td><td>£3,864</td><td>£16,025</td></tr><tr><td>Profit After Tax      </td><td>£2,113</td><td>£2,312</td><td>£2,577</td><td>£2,849</td><td>£3,129</td><td>£12,980</td></tr><tr><td>Change In Property Value</td><td>£4,999</td><td>£5,099</td><td>£10,402</td><td>£13,522</td><td>£15,618</td><td>£49,641</td></tr><tr><td>Net Return</td><td>£7,112</td><td>£7,411</td><td>£12,979</td><td>£16,371</td><td>£18,748</td><td>£62,621</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>6%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>