<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>£14,856</td><td>£15,153</td><td>£15,532</td><td>£15,920</td><td>£16,318</td><td>£77,780</td></tr><tr><td>Total Expenses</td><td>£13,111</td><td>£13,198</td><td>£13,290</td><td>£13,383</td><td>£13,476</td><td>£66,458</td></tr><tr><td>Profit Before Tax</td><td>£1,745</td><td>£1,955</td><td>£2,242</td><td>£2,537</td><td>£2,842</td><td>£11,321</td></tr><tr><td>Profit After Tax      </td><td>£1,414</td><td>£1,584</td><td>£1,816</td><td>£2,055</td><td>£2,302</td><td>£9,170</td></tr><tr><td>Change In Property Value</td><td>£4,600</td><td>£4,692</td><td>£9,572</td><td>£12,443</td><td>£14,372</td><td>£45,679</td></tr><tr><td>Net Return</td><td>£6,014</td><td>£6,276</td><td>£11,388</td><td>£14,498</td><td>£16,674</td><td>£54,849</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>15%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>