<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>£15,816</td><td>£16,053</td><td>£16,455</td><td>£16,866</td><td>£17,372</td><td>£82,562</td></tr><tr><td>Total Expenses</td><td>£13,587</td><td>£13,623</td><td>£13,673</td><td>£13,726</td><td>£13,787</td><td>£68,396</td></tr><tr><td>Profit Before Tax</td><td>£2,229</td><td>£2,431</td><td>£2,781</td><td>£3,140</td><td>£3,585</td><td>£14,166</td></tr><tr><td>Profit After Tax      </td><td>£1,805</td><td>£1,969</td><td>£2,253</td><td>£2,544</td><td>£2,904</td><td>£11,474</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£7,431</td><td>£12,187</td><td>£17,428</td><td>£20,058</td><td>£64,354</td></tr><tr><td>Net Return</td><td>£9,055</td><td>£9,400</td><td>£14,440</td><td>£19,971</td><td>£22,962</td><td>£75,828</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</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>84%</td></tr></tbody></table></div></div></template></turbo-stream>