<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>£13,776</td><td>£13,983</td><td>£14,332</td><td>£14,691</td><td>£15,131</td><td>£71,913</td></tr><tr><td>Total Expenses</td><td>£12,191</td><td>£12,223</td><td>£12,269</td><td>£12,316</td><td>£12,371</td><td>£61,370</td></tr><tr><td>Profit Before Tax</td><td>£1,585</td><td>£1,759</td><td>£2,063</td><td>£2,375</td><td>£2,761</td><td>£10,543</td></tr><tr><td>Profit After Tax      </td><td>£1,284</td><td>£1,425</td><td>£1,671</td><td>£1,924</td><td>£2,236</td><td>£8,540</td></tr><tr><td>Change In Property Value</td><td>£5,199</td><td>£5,303</td><td>£10,818</td><td>£14,064</td><td>£14,767</td><td>£50,150</td></tr><tr><td>Net Return</td><td>£6,483</td><td>£6,728</td><td>£12,489</td><td>£15,987</td><td>£17,003</td><td>£58,690</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>