<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>£12,660</td><td>£12,850</td><td>£13,171</td><td>£13,500</td><td>£13,905</td><td>£66,087</td></tr><tr><td>Total Expenses</td><td>£11,212</td><td>£11,310</td><td>£11,415</td><td>£11,522</td><td>£11,635</td><td>£57,094</td></tr><tr><td>Profit Before Tax</td><td>£1,448</td><td>£1,540</td><td>£1,756</td><td>£1,978</td><td>£2,270</td><td>£8,993</td></tr><tr><td>Profit After Tax      </td><td>£1,173</td><td>£1,248</td><td>£1,423</td><td>£1,602</td><td>£1,839</td><td>£7,284</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,099</td><td>£9,628</td><td>£11,081</td><td>£11,745</td><td>£42,502</td></tr><tr><td>Net Return</td><td>£6,123</td><td>£6,346</td><td>£11,050</td><td>£12,683</td><td>£13,584</td><td>£49,786</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>