<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>£16,200</td><td>£16,443</td><td>£16,854</td><td>£17,275</td><td>£17,794</td><td>£84,566</td></tr><tr><td>Total Expenses</td><td>£14,729</td><td>£14,799</td><td>£14,883</td><td>£14,969</td><td>£15,064</td><td>£74,445</td></tr><tr><td>Profit Before Tax</td><td>£1,471</td><td>£1,644</td><td>£1,971</td><td>£2,306</td><td>£2,730</td><td>£10,121</td></tr><tr><td>Profit After Tax      </td><td>£1,192</td><td>£1,331</td><td>£1,596</td><td>£1,868</td><td>£2,211</td><td>£8,198</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,263</td><td>£10,096</td><td>£13,435</td><td>£15,600</td><td>£47,594</td></tr><tr><td>Net Return</td><td>£5,392</td><td>£5,594</td><td>£11,692</td><td>£15,303</td><td>£17,811</td><td>£55,792</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>14%</td><td>18%</td><td>21%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>