<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>£11,124</td><td>£11,291</td><td>£11,573</td><td>£11,862</td><td>£12,218</td><td>£58,069</td></tr><tr><td>Total Expenses</td><td>£9,419</td><td>£9,481</td><td>£9,553</td><td>£9,625</td><td>£9,704</td><td>£47,782</td></tr><tr><td>Profit Before Tax</td><td>£1,705</td><td>£1,809</td><td>£2,021</td><td>£2,237</td><td>£2,515</td><td>£10,287</td></tr><tr><td>Profit After Tax      </td><td>£1,381</td><td>£1,466</td><td>£1,637</td><td>£1,812</td><td>£2,037</td><td>£8,332</td></tr><tr><td>Change In Property Value</td><td>£3,974</td><td>£4,073</td><td>£7,515</td><td>£9,598</td><td>£11,047</td><td>£36,206</td></tr><tr><td>Net Return</td><td>£5,355</td><td>£5,539</td><td>£9,151</td><td>£11,410</td><td>£13,083</td><td>£44,539</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>27%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>