<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>£11,940</td><td>£12,119</td><td>£12,422</td><td>£12,733</td><td>£13,115</td><td>£62,328</td></tr><tr><td>Total Expenses</td><td>£9,344</td><td>£9,408</td><td>£9,481</td><td>£9,556</td><td>£9,637</td><td>£47,424</td></tr><tr><td>Profit Before Tax</td><td>£2,596</td><td>£2,712</td><td>£2,941</td><td>£3,177</td><td>£3,478</td><td>£14,904</td></tr><tr><td>Profit After Tax      </td><td>£2,103</td><td>£2,196</td><td>£2,382</td><td>£2,573</td><td>£2,817</td><td>£12,072</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>£6,753</td><td>£6,986</td><td>£11,427</td><td>£12,982</td><td>£13,851</td><td>£51,999</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>