<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>£16,236</td><td>£16,480</td><td>£16,892</td><td>£17,314</td><td>£17,833</td><td>£84,754</td></tr><tr><td>Total Expenses</td><td>£14,733</td><td>£14,803</td><td>£14,887</td><td>£14,973</td><td>£15,068</td><td>£74,464</td></tr><tr><td>Profit Before Tax</td><td>£1,503</td><td>£1,677</td><td>£2,004</td><td>£2,341</td><td>£2,765</td><td>£10,290</td></tr><tr><td>Profit After Tax      </td><td>£1,218</td><td>£1,358</td><td>£1,624</td><td>£1,896</td><td>£2,240</td><td>£8,335</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,175</td><td>£13,238</td><td>£16,908</td><td>£19,459</td><td>£63,780</td></tr><tr><td>Net Return</td><td>£8,218</td><td>£8,533</td><td>£14,861</td><td>£18,804</td><td>£21,699</td><td>£72,115</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>