<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>£11,220</td><td>£11,388</td><td>£11,673</td><td>£11,965</td><td>£12,324</td><td>£58,570</td></tr><tr><td>Total Expenses</td><td>£9,153</td><td>£9,215</td><td>£9,287</td><td>£9,360</td><td>£9,438</td><td>£46,453</td></tr><tr><td>Profit Before Tax</td><td>£2,067</td><td>£2,173</td><td>£2,386</td><td>£2,605</td><td>£2,885</td><td>£12,117</td></tr><tr><td>Profit After Tax      </td><td>£1,675</td><td>£1,760</td><td>£1,933</td><td>£2,110</td><td>£2,337</td><td>£9,814</td></tr><tr><td>Change In Property Value</td><td>£3,800</td><td>£3,895</td><td>£7,186</td><td>£9,178</td><td>£10,564</td><td>£34,623</td></tr><tr><td>Net Return</td><td>£5,475</td><td>£5,655</td><td>£9,119</td><td>£11,288</td><td>£12,901</td><td>£44,438</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</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>