<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>£14,580</td><td>£14,799</td><td>£15,169</td><td>£15,548</td><td>£16,014</td><td>£76,110</td></tr><tr><td>Total Expenses</td><td>£12,869</td><td>£12,902</td><td>£12,950</td><td>£12,999</td><td>£13,056</td><td>£64,775</td></tr><tr><td>Profit Before Tax</td><td>£1,711</td><td>£1,897</td><td>£2,219</td><td>£2,549</td><td>£2,958</td><td>£11,335</td></tr><tr><td>Profit After Tax      </td><td>£1,386</td><td>£1,536</td><td>£1,797</td><td>£2,065</td><td>£2,396</td><td>£9,181</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£15,622</td><td>£53,054</td></tr><tr><td>Net Return</td><td>£6,886</td><td>£7,146</td><td>£13,242</td><td>£16,943</td><td>£18,018</td><td>£62,235</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>73%</td></tr></tbody></table></div></div></template></turbo-stream>