<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>£13,644</td><td>£13,849</td><td>£14,195</td><td>£14,550</td><td>£14,986</td><td>£71,224</td></tr><tr><td>Total Expenses</td><td>£12,093</td><td>£12,159</td><td>£12,237</td><td>£12,316</td><td>£12,403</td><td>£61,208</td></tr><tr><td>Profit Before Tax</td><td>£1,551</td><td>£1,689</td><td>£1,958</td><td>£2,233</td><td>£2,584</td><td>£10,015</td></tr><tr><td>Profit After Tax      </td><td>£1,256</td><td>£1,368</td><td>£1,586</td><td>£1,809</td><td>£2,093</td><td>£8,112</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,798</td><td>£12,837</td><td>£14,774</td><td>£15,661</td><td>£56,670</td></tr><tr><td>Net Return</td><td>£7,856</td><td>£8,166</td><td>£14,423</td><td>£16,583</td><td>£17,753</td><td>£64,782</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>12%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>22%</td><td>25%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>