<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>£11,892</td><td>£12,070</td><td>£12,372</td><td>£12,681</td><td>£13,062</td><td>£62,078</td></tr><tr><td>Total Expenses</td><td>£8,976</td><td>£9,027</td><td>£9,088</td><td>£9,151</td><td>£9,219</td><td>£45,462</td></tr><tr><td>Profit Before Tax</td><td>£2,916</td><td>£3,043</td><td>£3,284</td><td>£3,531</td><td>£3,842</td><td>£16,616</td></tr><tr><td>Profit After Tax      </td><td>£2,362</td><td>£2,465</td><td>£2,660</td><td>£2,860</td><td>£3,112</td><td>£13,459</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>£6,362</td><td>£6,565</td><td>£10,224</td><td>£12,521</td><td>£14,232</td><td>£49,905</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>