<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>£10,875</td><td>£10,974</td><td>£11,080</td><td>£11,189</td><td>£11,302</td><td>£55,420</td></tr><tr><td>Profit Before Tax</td><td>£1,017</td><td>£1,096</td><td>£1,292</td><td>£1,493</td><td>£1,760</td><td>£6,658</td></tr><tr><td>Profit After Tax      </td><td>£824</td><td>£888</td><td>£1,047</td><td>£1,209</td><td>£1,425</td><td>£5,393</td></tr><tr><td>Change In Property Value</td><td>£4,650</td><td>£4,790</td><td>£9,044</td><td>£10,409</td><td>£11,034</td><td>£39,926</td></tr><tr><td>Net Return</td><td>£5,474</td><td>£5,678</td><td>£10,091</td><td>£11,618</td><td>£12,459</td><td>£45,319</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>