<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>£13,248</td><td>£13,447</td><td>£13,783</td><td>£14,127</td><td>£14,551</td><td>£69,156</td></tr><tr><td>Total Expenses</td><td>£11,744</td><td>£11,775</td><td>£11,819</td><td>£11,865</td><td>£11,918</td><td>£59,120</td></tr><tr><td>Profit Before Tax</td><td>£1,504</td><td>£1,672</td><td>£1,964</td><td>£2,263</td><td>£2,634</td><td>£10,036</td></tr><tr><td>Profit After Tax      </td><td>£1,219</td><td>£1,354</td><td>£1,591</td><td>£1,833</td><td>£2,133</td><td>£8,129</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£14,201</td><td>£48,231</td></tr><tr><td>Net Return</td><td>£6,219</td><td>£6,454</td><td>£11,995</td><td>£15,358</td><td>£16,335</td><td>£56,360</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>8%</td><td>8%</td><td>16%</td><td>20%</td><td>21%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>