<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>£11,820</td><td>£11,997</td><td>£12,297</td><td>£12,605</td><td>£12,983</td><td>£61,702</td></tr><tr><td>Total Expenses</td><td>£9,320</td><td>£9,379</td><td>£9,447</td><td>£9,517</td><td>£9,593</td><td>£47,257</td></tr><tr><td>Profit Before Tax</td><td>£2,500</td><td>£2,618</td><td>£2,850</td><td>£3,087</td><td>£3,389</td><td>£14,445</td></tr><tr><td>Profit After Tax      </td><td>£2,025</td><td>£2,121</td><td>£2,308</td><td>£2,501</td><td>£2,745</td><td>£11,701</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>£6,025</td><td>£6,221</td><td>£9,873</td><td>£12,162</td><td>£13,865</td><td>£48,146</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>98%</td></tr></tbody></table></div></div></template></turbo-stream>