<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>£14,244</td><td>£14,529</td><td>£14,892</td><td>£15,264</td><td>£15,646</td><td>£74,575</td></tr><tr><td>Total Expenses</td><td>£11,843</td><td>£11,883</td><td>£11,930</td><td>£11,978</td><td>£12,027</td><td>£59,662</td></tr><tr><td>Profit Before Tax</td><td>£2,401</td><td>£2,646</td><td>£2,962</td><td>£3,286</td><td>£3,619</td><td>£14,913</td></tr><tr><td>Profit After Tax      </td><td>£1,945</td><td>£2,143</td><td>£2,399</td><td>£2,662</td><td>£2,931</td><td>£12,080</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>£15,622</td><td>£49,651</td></tr><tr><td>Net Return</td><td>£6,945</td><td>£7,243</td><td>£12,803</td><td>£16,187</td><td>£18,553</td><td>£61,731</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>