<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>£15,444</td><td>£15,676</td><td>£16,068</td><td>£16,469</td><td>£16,963</td><td>£80,620</td></tr><tr><td>Total Expenses</td><td>£13,423</td><td>£13,493</td><td>£13,575</td><td>£13,659</td><td>£13,751</td><td>£67,901</td></tr><tr><td>Profit Before Tax</td><td>£2,021</td><td>£2,183</td><td>£2,493</td><td>£2,810</td><td>£3,212</td><td>£12,719</td></tr><tr><td>Profit After Tax      </td><td>£1,637</td><td>£1,768</td><td>£2,019</td><td>£2,276</td><td>£2,602</td><td>£10,303</td></tr><tr><td>Change In Property Value</td><td>£7,470</td><td>£7,694</td><td>£14,529</td><td>£16,722</td><td>£17,725</td><td>£64,140</td></tr><tr><td>Net Return</td><td>£9,107</td><td>£9,462</td><td>£16,548</td><td>£18,998</td><td>£20,327</td><td>£74,442</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>22%</td><td>25%</td><td>27%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>