<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>£12,996</td><td>£13,191</td><td>£13,521</td><td>£13,859</td><td>£14,274</td><td>£67,841</td></tr><tr><td>Total Expenses</td><td>£10,241</td><td>£10,306</td><td>£10,382</td><td>£10,460</td><td>£10,544</td><td>£51,933</td></tr><tr><td>Profit Before Tax</td><td>£2,755</td><td>£2,885</td><td>£3,139</td><td>£3,399</td><td>£3,730</td><td>£15,908</td></tr><tr><td>Profit After Tax      </td><td>£2,232</td><td>£2,337</td><td>£2,542</td><td>£2,753</td><td>£3,022</td><td>£12,885</td></tr><tr><td>Change In Property Value</td><td>£4,374</td><td>£4,483</td><td>£8,271</td><td>£10,564</td><td>£12,159</td><td>£39,851</td></tr><tr><td>Net Return</td><td>£6,606</td><td>£6,820</td><td>£10,814</td><td>£13,317</td><td>£15,180</td><td>£52,736</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>