<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>£13,092</td><td>£13,288</td><td>£13,621</td><td>£13,961</td><td>£14,380</td><td>£68,342</td></tr><tr><td>Total Expenses</td><td>£11,331</td><td>£11,362</td><td>£11,406</td><td>£11,451</td><td>£11,504</td><td>£57,055</td></tr><tr><td>Profit Before Tax</td><td>£1,761</td><td>£1,926</td><td>£2,214</td><td>£2,510</td><td>£2,876</td><td>£11,287</td></tr><tr><td>Profit After Tax      </td><td>£1,426</td><td>£1,560</td><td>£1,794</td><td>£2,033</td><td>£2,330</td><td>£9,142</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,150</td><td>£10,086</td><td>£14,423</td><td>£16,600</td><td>£53,259</td></tr><tr><td>Net Return</td><td>£7,426</td><td>£7,710</td><td>£11,880</td><td>£16,456</td><td>£18,929</td><td>£62,401</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>85%</td></tr></tbody></table></div></div></template></turbo-stream>