<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>£13,356</td><td>£13,556</td><td>£13,895</td><td>£14,243</td><td>£14,670</td><td>£69,720</td></tr><tr><td>Total Expenses</td><td>£11,556</td><td>£11,588</td><td>£11,632</td><td>£11,678</td><td>£11,731</td><td>£58,185</td></tr><tr><td>Profit Before Tax</td><td>£1,800</td><td>£1,969</td><td>£2,263</td><td>£2,565</td><td>£2,939</td><td>£11,535</td></tr><tr><td>Profit After Tax      </td><td>£1,458</td><td>£1,595</td><td>£1,833</td><td>£2,077</td><td>£2,380</td><td>£9,344</td></tr><tr><td>Change In Property Value</td><td>£6,125</td><td>£6,278</td><td>£10,296</td><td>£14,723</td><td>£16,945</td><td>£54,368</td></tr><tr><td>Net Return</td><td>£7,583</td><td>£7,873</td><td>£12,129</td><td>£16,801</td><td>£19,326</td><td>£63,712</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>16%</td><td>23%</td><td>26%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>