<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>£12,000</td><td>£12,240</td><td>£12,546</td><td>£12,860</td><td>£13,181</td><td>£62,827</td></tr><tr><td>Total Expenses</td><td>£10,429</td><td>£10,464</td><td>£10,505</td><td>£10,548</td><td>£10,590</td><td>£52,536</td></tr><tr><td>Profit Before Tax</td><td>£1,572</td><td>£1,776</td><td>£2,041</td><td>£2,312</td><td>£2,591</td><td>£10,291</td></tr><tr><td>Profit After Tax      </td><td>£1,273</td><td>£1,439</td><td>£1,653</td><td>£1,873</td><td>£2,098</td><td>£8,336</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£13,747</td><td>£43,693</td></tr><tr><td>Net Return</td><td>£5,673</td><td>£5,927</td><td>£10,808</td><td>£13,775</td><td>£15,845</td><td>£52,028</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>10%</td><td>13%</td><td>14%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>