<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>£12,744</td><td>£12,935</td><td>£13,259</td><td>£13,590</td><td>£13,998</td><td>£66,525</td></tr><tr><td>Total Expenses</td><td>£10,468</td><td>£10,538</td><td>£10,619</td><td>£10,702</td><td>£10,790</td><td>£53,117</td></tr><tr><td>Profit Before Tax</td><td>£2,276</td><td>£2,397</td><td>£2,639</td><td>£2,888</td><td>£3,207</td><td>£13,409</td></tr><tr><td>Profit After Tax      </td><td>£1,844</td><td>£1,941</td><td>£2,138</td><td>£2,340</td><td>£2,598</td><td>£10,861</td></tr><tr><td>Change In Property Value</td><td>£4,375</td><td>£4,484</td><td>£8,274</td><td>£10,567</td><td>£12,162</td><td>£39,862</td></tr><tr><td>Net Return</td><td>£6,219</td><td>£6,426</td><td>£10,412</td><td>£12,907</td><td>£14,760</td><td>£50,723</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>28%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>