<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>£12,372</td><td>£12,558</td><td>£12,872</td><td>£13,193</td><td>£13,589</td><td>£64,584</td></tr><tr><td>Total Expenses</td><td>£9,980</td><td>£10,045</td><td>£10,119</td><td>£10,195</td><td>£10,277</td><td>£50,615</td></tr><tr><td>Profit Before Tax</td><td>£2,392</td><td>£2,513</td><td>£2,753</td><td>£2,998</td><td>£3,312</td><td>£13,968</td></tr><tr><td>Profit After Tax      </td><td>£1,938</td><td>£2,036</td><td>£2,230</td><td>£2,429</td><td>£2,683</td><td>£11,314</td></tr><tr><td>Change In Property Value</td><td>£4,249</td><td>£4,355</td><td>£8,035</td><td>£10,262</td><td>£11,811</td><td>£38,712</td></tr><tr><td>Net Return</td><td>£6,186</td><td>£6,391</td><td>£10,265</td><td>£12,691</td><td>£14,494</td><td>£50,026</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>24%</td><td>28%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>