<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>£16,092</td><td>£16,333</td><td>£16,742</td><td>£17,160</td><td>£17,675</td><td>£84,002</td></tr><tr><td>Total Expenses</td><td>£13,813</td><td>£13,849</td><td>£13,901</td><td>£13,953</td><td>£14,016</td><td>£69,532</td></tr><tr><td>Profit Before Tax</td><td>£2,279</td><td>£2,484</td><td>£2,841</td><td>£3,207</td><td>£3,660</td><td>£14,471</td></tr><tr><td>Profit After Tax      </td><td>£1,846</td><td>£2,012</td><td>£2,301</td><td>£2,598</td><td>£2,964</td><td>£11,721</td></tr><tr><td>Change In Property Value</td><td>£7,375</td><td>£7,559</td><td>£12,397</td><td>£17,728</td><td>£20,404</td><td>£65,464</td></tr><tr><td>Net Return</td><td>£9,221</td><td>£9,572</td><td>£14,699</td><td>£20,326</td><td>£23,368</td><td>£77,185</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>25%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>