<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>£13,344</td><td>£13,544</td><td>£13,883</td><td>£14,230</td><td>£14,657</td><td>£69,657</td></tr><tr><td>Total Expenses</td><td>£10,960</td><td>£10,991</td><td>£11,036</td><td>£11,081</td><td>£11,135</td><td>£55,203</td></tr><tr><td>Profit Before Tax</td><td>£2,384</td><td>£2,553</td><td>£2,847</td><td>£3,148</td><td>£3,522</td><td>£14,455</td></tr><tr><td>Profit After Tax      </td><td>£1,931</td><td>£2,068</td><td>£2,306</td><td>£2,550</td><td>£2,853</td><td>£11,708</td></tr><tr><td>Change In Property Value</td><td>£5,750</td><td>£5,894</td><td>£10,874</td><td>£13,888</td><td>£15,984</td><td>£52,391</td></tr><tr><td>Net Return</td><td>£7,681</td><td>£7,962</td><td>£13,180</td><td>£16,439</td><td>£18,837</td><td>£64,099</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>