<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>£11,652</td><td>£11,827</td><td>£12,122</td><td>£12,426</td><td>£12,798</td><td>£60,825</td></tr><tr><td>Total Expenses</td><td>£10,213</td><td>£10,293</td><td>£10,380</td><td>£10,470</td><td>£10,565</td><td>£51,921</td></tr><tr><td>Profit Before Tax</td><td>£1,439</td><td>£1,534</td><td>£1,742</td><td>£1,956</td><td>£2,234</td><td>£8,904</td></tr><tr><td>Profit After Tax      </td><td>£1,165</td><td>£1,243</td><td>£1,411</td><td>£1,584</td><td>£1,809</td><td>£7,212</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,100</td><td>£7,565</td><td>£9,662</td><td>£11,120</td><td>£36,446</td></tr><tr><td>Net Return</td><td>£5,165</td><td>£5,343</td><td>£8,976</td><td>£11,246</td><td>£12,929</td><td>£43,658</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>