<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>£14,940</td><td>£15,164</td><td>£15,543</td><td>£15,932</td><td>£16,410</td><td>£77,989</td></tr><tr><td>Total Expenses</td><td>£12,865</td><td>£12,899</td><td>£12,948</td><td>£12,997</td><td>£13,056</td><td>£64,764</td></tr><tr><td>Profit Before Tax</td><td>£2,075</td><td>£2,265</td><td>£2,596</td><td>£2,934</td><td>£3,354</td><td>£13,224</td></tr><tr><td>Profit After Tax      </td><td>£1,681</td><td>£1,835</td><td>£2,103</td><td>£2,377</td><td>£2,717</td><td>£10,712</td></tr><tr><td>Change In Property Value</td><td>£6,850</td><td>£7,021</td><td>£11,515</td><td>£16,466</td><td>£18,951</td><td>£60,803</td></tr><tr><td>Net Return</td><td>£8,531</td><td>£8,856</td><td>£13,617</td><td>£18,843</td><td>£21,668</td><td>£71,515</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>