<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>£11,640</td><td>£11,815</td><td>£12,110</td><td>£12,413</td><td>£12,785</td><td>£60,762</td></tr><tr><td>Total Expenses</td><td>£9,510</td><td>£9,573</td><td>£9,646</td><td>£9,720</td><td>£9,800</td><td>£48,250</td></tr><tr><td>Profit Before Tax</td><td>£2,130</td><td>£2,241</td><td>£2,464</td><td>£2,693</td><td>£2,985</td><td>£12,513</td></tr><tr><td>Profit After Tax      </td><td>£1,725</td><td>£1,815</td><td>£1,996</td><td>£2,181</td><td>£2,418</td><td>£10,135</td></tr><tr><td>Change In Property Value</td><td>£3,999</td><td>£4,099</td><td>£7,562</td><td>£9,659</td><td>£11,116</td><td>£36,434</td></tr><tr><td>Net Return</td><td>£5,724</td><td>£5,914</td><td>£9,558</td><td>£11,840</td><td>£13,534</td><td>£46,570</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>24%</td><td>28%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>