<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>£13,680</td><td>£13,885</td><td>£14,232</td><td>£14,588</td><td>£15,026</td><td>£71,411</td></tr><tr><td>Total Expenses</td><td>£11,390</td><td>£11,422</td><td>£11,467</td><td>£11,514</td><td>£11,568</td><td>£57,362</td></tr><tr><td>Profit Before Tax</td><td>£2,290</td><td>£2,463</td><td>£2,765</td><td>£3,074</td><td>£3,457</td><td>£14,049</td></tr><tr><td>Profit After Tax      </td><td>£1,855</td><td>£1,995</td><td>£2,240</td><td>£2,490</td><td>£2,800</td><td>£11,380</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,694</td><td>£14,140</td><td>£16,274</td><td>£17,250</td><td>£64,759</td></tr><tr><td>Net Return</td><td>£10,255</td><td>£10,689</td><td>£16,380</td><td>£18,764</td><td>£20,051</td><td>£76,139</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>26%</td><td>27%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>