<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>£13,513</td><td>£13,851</td><td>£14,197</td><td>£14,552</td><td>£69,361</td></tr><tr><td>Total Expenses</td><td>£11,744</td><td>£11,782</td><td>£11,826</td><td>£11,872</td><td>£11,918</td><td>£59,141</td></tr><tr><td>Profit Before Tax</td><td>£1,504</td><td>£1,731</td><td>£2,025</td><td>£2,325</td><td>£2,634</td><td>£10,220</td></tr><tr><td>Profit After Tax      </td><td>£1,219</td><td>£1,402</td><td>£1,640</td><td>£1,884</td><td>£2,134</td><td>£8,278</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>£6,219</td><td>£6,502</td><td>£12,044</td><td>£15,409</td><td>£17,755</td><td>£57,929</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>10%</td><td>12%</td><td>14%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>