<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>£12,600</td><td>£12,789</td><td>£13,109</td><td>£13,436</td><td>£13,840</td><td>£65,774</td></tr><tr><td>Total Expenses</td><td>£10,402</td><td>£10,466</td><td>£10,541</td><td>£10,618</td><td>£10,701</td><td>£52,728</td></tr><tr><td>Profit Before Tax</td><td>£2,199</td><td>£2,323</td><td>£2,567</td><td>£2,818</td><td>£3,139</td><td>£13,046</td></tr><tr><td>Profit After Tax      </td><td>£1,781</td><td>£1,881</td><td>£2,080</td><td>£2,283</td><td>£2,542</td><td>£10,567</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,613</td><td>£8,510</td><td>£10,869</td><td>£12,510</td><td>£41,001</td></tr><tr><td>Net Return</td><td>£6,281</td><td>£6,494</td><td>£10,590</td><td>£13,152</td><td>£15,052</td><td>£51,568</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>