<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>£10,704</td><td>£10,865</td><td>£11,136</td><td>£11,415</td><td>£11,757</td><td>£55,876</td></tr><tr><td>Total Expenses</td><td>£8,823</td><td>£8,885</td><td>£8,955</td><td>£9,027</td><td>£9,104</td><td>£44,795</td></tr><tr><td>Profit Before Tax</td><td>£1,881</td><td>£1,979</td><td>£2,181</td><td>£2,387</td><td>£2,653</td><td>£11,081</td></tr><tr><td>Profit After Tax      </td><td>£1,523</td><td>£1,603</td><td>£1,766</td><td>£1,934</td><td>£2,149</td><td>£8,976</td></tr><tr><td>Change In Property Value</td><td>£3,625</td><td>£3,716</td><td>£6,855</td><td>£8,756</td><td>£10,077</td><td>£33,029</td></tr><tr><td>Net Return</td><td>£5,148</td><td>£5,319</td><td>£8,622</td><td>£10,690</td><td>£12,226</td><td>£42,004</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>