<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>£14,880</td><td>£15,103</td><td>£15,481</td><td>£15,868</td><td>£16,344</td><td>£77,676</td></tr><tr><td>Total Expenses</td><td>£13,010</td><td>£13,078</td><td>£13,159</td><td>£13,242</td><td>£13,332</td><td>£65,821</td></tr><tr><td>Profit Before Tax</td><td>£1,870</td><td>£2,025</td><td>£2,322</td><td>£2,626</td><td>£3,012</td><td>£11,855</td></tr><tr><td>Profit After Tax      </td><td>£1,515</td><td>£1,640</td><td>£1,881</td><td>£2,127</td><td>£2,440</td><td>£9,602</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,896</td><td>£9,988</td><td>£12,984</td><td>£13,633</td><td>£46,301</td></tr><tr><td>Net Return</td><td>£6,315</td><td>£6,536</td><td>£11,868</td><td>£15,111</td><td>£16,073</td><td>£55,904</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>22%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>