<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>£15,900</td><td>£16,138</td><td>£16,542</td><td>£16,956</td><td>£17,464</td><td>£83,000</td></tr><tr><td>Total Expenses</td><td>£13,993</td><td>£14,028</td><td>£14,079</td><td>£14,131</td><td>£14,193</td><td>£70,423</td></tr><tr><td>Profit Before Tax</td><td>£1,908</td><td>£2,111</td><td>£2,463</td><td>£2,824</td><td>£3,271</td><td>£12,577</td></tr><tr><td>Profit After Tax      </td><td>£1,545</td><td>£1,710</td><td>£1,995</td><td>£2,288</td><td>£2,650</td><td>£10,187</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,868</td><td>£17,675</td><td>£20,343</td><td>£21,563</td><td>£80,948</td></tr><tr><td>Net Return</td><td>£12,045</td><td>£12,577</td><td>£19,670</td><td>£22,630</td><td>£24,213</td><td>£91,136</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>13%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>