<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>£14,400</td><td>£14,688</td><td>£15,055</td><td>£15,432</td><td>£15,817</td><td>£75,392</td></tr><tr><td>Total Expenses</td><td>£12,962</td><td>£13,037</td><td>£13,116</td><td>£13,198</td><td>£13,279</td><td>£65,592</td></tr><tr><td>Profit Before Tax</td><td>£1,438</td><td>£1,651</td><td>£1,939</td><td>£2,234</td><td>£2,538</td><td>£9,800</td></tr><tr><td>Profit After Tax      </td><td>£1,165</td><td>£1,337</td><td>£1,570</td><td>£1,809</td><td>£2,056</td><td>£7,938</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£12,731</td><td>£16,041</td><td>£17,003</td><td>£60,391</td></tr><tr><td>Net Return</td><td>£8,365</td><td>£8,753</td><td>£14,301</td><td>£17,850</td><td>£19,059</td><td>£68,329</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>11%</td><td>17%</td><td>22%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>