<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>£14,316</td><td>£14,531</td><td>£14,894</td><td>£15,266</td><td>£15,724</td><td>£74,731</td></tr><tr><td>Total Expenses</td><td>£12,755</td><td>£12,823</td><td>£12,902</td><td>£12,983</td><td>£13,072</td><td>£64,535</td></tr><tr><td>Profit Before Tax</td><td>£1,561</td><td>£1,708</td><td>£1,992</td><td>£2,283</td><td>£2,653</td><td>£10,197</td></tr><tr><td>Profit After Tax      </td><td>£1,264</td><td>£1,384</td><td>£1,614</td><td>£1,849</td><td>£2,149</td><td>£8,260</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£7,262</td><td>£13,712</td><td>£15,781</td><td>£16,728</td><td>£60,533</td></tr><tr><td>Net Return</td><td>£8,314</td><td>£8,645</td><td>£15,326</td><td>£17,631</td><td>£18,877</td><td>£68,793</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>12%</td><td>12%</td><td>21%</td><td>25%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>