<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>£11,544</td><td>£11,717</td><td>£12,010</td><td>£12,310</td><td>£12,680</td><td>£60,261</td></tr><tr><td>Total Expenses</td><td>£9,125</td><td>£9,189</td><td>£9,261</td><td>£9,335</td><td>£9,415</td><td>£46,325</td></tr><tr><td>Profit Before Tax</td><td>£2,419</td><td>£2,528</td><td>£2,749</td><td>£2,975</td><td>£3,265</td><td>£13,936</td></tr><tr><td>Profit After Tax      </td><td>£1,959</td><td>£2,048</td><td>£2,227</td><td>£2,410</td><td>£2,645</td><td>£11,288</td></tr><tr><td>Change In Property Value</td><td>£4,515</td><td>£4,650</td><td>£8,782</td><td>£10,107</td><td>£10,713</td><td>£38,767</td></tr><tr><td>Net Return</td><td>£6,474</td><td>£6,698</td><td>£11,008</td><td>£12,517</td><td>£13,358</td><td>£50,056</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>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>