<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>£14,400</td><td>£14,616</td><td>£14,981</td><td>£15,356</td><td>£15,817</td><td>£75,170</td></tr><tr><td>Total Expenses</td><td>£12,960</td><td>£13,028</td><td>£13,107</td><td>£13,188</td><td>£13,277</td><td>£65,560</td></tr><tr><td>Profit Before Tax</td><td>£1,440</td><td>£1,588</td><td>£1,874</td><td>£2,167</td><td>£2,539</td><td>£9,610</td></tr><tr><td>Profit After Tax      </td><td>£1,166</td><td>£1,287</td><td>£1,518</td><td>£1,756</td><td>£2,057</td><td>£7,784</td></tr><tr><td>Change In Property Value</td><td>£7,199</td><td>£7,414</td><td>£14,001</td><td>£16,114</td><td>£17,081</td><td>£61,808</td></tr><tr><td>Net Return</td><td>£8,365</td><td>£8,701</td><td>£15,519</td><td>£17,870</td><td>£19,138</td><td>£69,592</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>