<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>£13,908</td><td>£14,117</td><td>£14,470</td><td>£14,831</td><td>£15,276</td><td>£72,602</td></tr><tr><td>Total Expenses</td><td>£12,008</td><td>£12,040</td><td>£12,086</td><td>£12,133</td><td>£12,189</td><td>£60,457</td></tr><tr><td>Profit Before Tax</td><td>£1,900</td><td>£2,076</td><td>£2,383</td><td>£2,698</td><td>£3,088</td><td>£12,145</td></tr><tr><td>Profit After Tax      </td><td>£1,539</td><td>£1,682</td><td>£1,930</td><td>£2,185</td><td>£2,501</td><td>£9,837</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£6,534</td><td>£10,716</td><td>£15,324</td><td>£17,637</td><td>£56,587</td></tr><tr><td>Net Return</td><td>£7,914</td><td>£8,216</td><td>£12,647</td><td>£17,510</td><td>£20,138</td><td>£66,425</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>