<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>£16,236</td><td>£16,480</td><td>£16,892</td><td>£17,314</td><td>£17,833</td><td>£84,754</td></tr><tr><td>Total Expenses</td><td>£13,899</td><td>£13,970</td><td>£14,054</td><td>£14,140</td><td>£14,235</td><td>£70,298</td></tr><tr><td>Profit Before Tax</td><td>£2,337</td><td>£2,510</td><td>£2,838</td><td>£3,174</td><td>£3,599</td><td>£14,456</td></tr><tr><td>Profit After Tax      </td><td>£1,893</td><td>£2,033</td><td>£2,298</td><td>£2,571</td><td>£2,915</td><td>£11,710</td></tr><tr><td>Change In Property Value</td><td>£6,475</td><td>£6,637</td><td>£12,245</td><td>£15,640</td><td>£18,000</td><td>£58,996</td></tr><tr><td>Net Return</td><td>£8,368</td><td>£8,670</td><td>£14,543</td><td>£18,210</td><td>£20,915</td><td>£70,706</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>