<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>£14,556</td><td>£14,774</td><td>£15,144</td><td>£15,522</td><td>£15,988</td><td>£75,984</td></tr><tr><td>Total Expenses</td><td>£13,065</td><td>£13,098</td><td>£13,146</td><td>£13,194</td><td>£13,252</td><td>£65,754</td></tr><tr><td>Profit Before Tax</td><td>£1,491</td><td>£1,676</td><td>£1,998</td><td>£2,328</td><td>£2,736</td><td>£10,230</td></tr><tr><td>Profit After Tax      </td><td>£1,208</td><td>£1,358</td><td>£1,618</td><td>£1,886</td><td>£2,216</td><td>£8,286</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,712</td><td>£11,652</td><td>£15,148</td><td>£15,906</td><td>£54,018</td></tr><tr><td>Net Return</td><td>£6,808</td><td>£7,070</td><td>£13,271</td><td>£17,034</td><td>£18,122</td><td>£62,305</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>21%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>