<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>£11,076</td><td>£11,242</td><td>£11,523</td><td>£11,811</td><td>£12,166</td><td>£57,818</td></tr><tr><td>Total Expenses</td><td>£9,059</td><td>£9,121</td><td>£9,193</td><td>£9,265</td><td>£9,343</td><td>£45,981</td></tr><tr><td>Profit Before Tax</td><td>£2,017</td><td>£2,121</td><td>£2,331</td><td>£2,546</td><td>£2,822</td><td>£11,837</td></tr><tr><td>Profit After Tax      </td><td>£1,634</td><td>£1,718</td><td>£1,888</td><td>£2,062</td><td>£2,286</td><td>£9,588</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,844</td><td>£7,092</td><td>£9,058</td><td>£10,425</td><td>£34,168</td></tr><tr><td>Net Return</td><td>£5,384</td><td>£5,561</td><td>£8,980</td><td>£11,120</td><td>£12,711</td><td>£43,756</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</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>