<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>£15,840</td><td>£16,157</td><td>£16,561</td><td>£16,975</td><td>£17,399</td><td>£82,931</td></tr><tr><td>Total Expenses</td><td>£12,400</td><td>£12,443</td><td>£12,494</td><td>£12,546</td><td>£12,599</td><td>£62,481</td></tr><tr><td>Profit Before Tax</td><td>£3,441</td><td>£3,714</td><td>£4,067</td><td>£4,429</td><td>£4,800</td><td>£20,450</td></tr><tr><td>Profit After Tax      </td><td>£2,787</td><td>£3,008</td><td>£3,294</td><td>£3,587</td><td>£3,888</td><td>£16,564</td></tr><tr><td>Change In Property Value</td><td>£5,200</td><td>£5,304</td><td>£10,820</td><td>£14,066</td><td>£16,246</td><td>£51,637</td></tr><tr><td>Net Return</td><td>£7,987</td><td>£8,312</td><td>£14,114</td><td>£17,653</td><td>£20,134</td><td>£68,201</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>6%</td><td>6%</td><td>11%</td><td>13%</td><td>15%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>