<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>£16,224</td><td>£16,467</td><td>£16,879</td><td>£17,301</td><td>£17,820</td><td>£84,691</td></tr><tr><td>Total Expenses</td><td>£13,827</td><td>£13,862</td><td>£13,914</td><td>£13,967</td><td>£14,030</td><td>£69,601</td></tr><tr><td>Profit Before Tax</td><td>£2,397</td><td>£2,605</td><td>£2,965</td><td>£3,334</td><td>£3,790</td><td>£15,091</td></tr><tr><td>Profit After Tax      </td><td>£1,942</td><td>£2,110</td><td>£2,401</td><td>£2,700</td><td>£3,070</td><td>£12,224</td></tr><tr><td>Change In Property Value</td><td>£5,900</td><td>£6,018</td><td>£12,277</td><td>£15,960</td><td>£16,758</td><td>£56,912</td></tr><tr><td>Net Return</td><td>£7,842</td><td>£8,128</td><td>£14,678</td><td>£18,660</td><td>£19,828</td><td>£69,136</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>20%</td><td>22%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>