<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>£15,264</td><td>£15,493</td><td>£15,880</td><td>£16,277</td><td>£16,766</td><td>£79,680</td></tr><tr><td>Total Expenses</td><td>£13,135</td><td>£13,170</td><td>£13,219</td><td>£13,270</td><td>£13,329</td><td>£66,124</td></tr><tr><td>Profit Before Tax</td><td>£2,129</td><td>£2,323</td><td>£2,661</td><td>£3,007</td><td>£3,436</td><td>£13,556</td></tr><tr><td>Profit After Tax      </td><td>£1,724</td><td>£1,882</td><td>£2,155</td><td>£2,436</td><td>£2,783</td><td>£10,981</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,175</td><td>£11,767</td><td>£16,827</td><td>£19,366</td><td>£62,135</td></tr><tr><td>Net Return</td><td>£8,724</td><td>£9,057</td><td>£13,922</td><td>£19,263</td><td>£22,149</td><td>£73,116</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>10%</td><td>16%</td><td>22%</td><td>26%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>