<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>£9,513</td><td>£9,577</td><td>£9,649</td><td>£9,723</td><td>£9,803</td><td>£48,266</td></tr><tr><td>Profit Before Tax</td><td>£2,139</td><td>£2,250</td><td>£2,473</td><td>£2,702</td><td>£2,995</td><td>£12,559</td></tr><tr><td>Profit After Tax      </td><td>£1,732</td><td>£1,823</td><td>£2,003</td><td>£2,189</td><td>£2,426</td><td>£10,173</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>£5,732</td><td>£5,923</td><td>£9,568</td><td>£11,850</td><td>£13,545</td><td>£46,619</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>