<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>£14,304</td><td>£14,590</td><td>£14,955</td><td>£15,329</td><td>£15,712</td><td>£74,890</td></tr><tr><td>Total Expenses</td><td>£12,841</td><td>£12,881</td><td>£12,928</td><td>£12,977</td><td>£13,026</td><td>£64,653</td></tr><tr><td>Profit Before Tax</td><td>£1,463</td><td>£1,709</td><td>£2,026</td><td>£2,352</td><td>£2,686</td><td>£10,237</td></tr><tr><td>Profit After Tax      </td><td>£1,185</td><td>£1,384</td><td>£1,641</td><td>£1,905</td><td>£2,176</td><td>£8,292</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£17,184</td><td>£54,616</td></tr><tr><td>Net Return</td><td>£6,685</td><td>£6,994</td><td>£13,086</td><td>£16,783</td><td>£19,360</td><td>£62,908</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>19%</td><td>24%</td><td>28%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>