<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>£12,169</td><td>£12,243</td><td>£12,323</td><td>£12,404</td><td>£12,486</td><td>£61,625</td></tr><tr><td>Profit Before Tax</td><td>£2,232</td><td>£2,445</td><td>£2,732</td><td>£3,027</td><td>£3,332</td><td>£13,767</td></tr><tr><td>Profit After Tax      </td><td>£1,808</td><td>£1,980</td><td>£2,213</td><td>£2,452</td><td>£2,699</td><td>£11,151</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£13,747</td><td>£43,693</td></tr><tr><td>Net Return</td><td>£6,208</td><td>£6,468</td><td>£11,369</td><td>£14,354</td><td>£16,446</td><td>£54,844</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>20%</td><td>26%</td><td>29%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>