<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>£14,340</td><td>£14,555</td><td>£14,919</td><td>£15,292</td><td>£15,751</td><td>£74,857</td></tr><tr><td>Total Expenses</td><td>£12,758</td><td>£12,825</td><td>£12,904</td><td>£12,986</td><td>£13,074</td><td>£64,547</td></tr><tr><td>Profit Before Tax</td><td>£1,582</td><td>£1,730</td><td>£2,014</td><td>£2,306</td><td>£2,677</td><td>£10,310</td></tr><tr><td>Profit After Tax      </td><td>£1,282</td><td>£1,401</td><td>£1,632</td><td>£1,868</td><td>£2,168</td><td>£8,351</td></tr><tr><td>Change In Property Value</td><td>£5,875</td><td>£6,022</td><td>£11,110</td><td>£14,190</td><td>£16,332</td><td>£53,529</td></tr><tr><td>Net Return</td><td>£7,157</td><td>£7,423</td><td>£12,742</td><td>£16,059</td><td>£18,500</td><td>£61,880</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>10%</td><td>10%</td><td>18%</td><td>22%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>