<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>£15,000</td><td>£15,225</td><td>£15,606</td><td>£15,996</td><td>£16,476</td><td>£78,302</td></tr><tr><td>Total Expenses</td><td>£12,623</td><td>£12,692</td><td>£12,773</td><td>£12,856</td><td>£12,946</td><td>£63,890</td></tr><tr><td>Profit Before Tax</td><td>£2,377</td><td>£2,533</td><td>£2,833</td><td>£3,140</td><td>£3,529</td><td>£14,412</td></tr><tr><td>Profit After Tax      </td><td>£1,925</td><td>£2,052</td><td>£2,295</td><td>£2,543</td><td>£2,859</td><td>£11,674</td></tr><tr><td>Change In Property Value</td><td>£6,899</td><td>£7,105</td><td>£13,417</td><td>£15,442</td><td>£16,369</td><td>£59,233</td></tr><tr><td>Net Return</td><td>£8,824</td><td>£9,157</td><td>£15,712</td><td>£17,986</td><td>£19,228</td><td>£70,906</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>26%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>