<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>£11,316</td><td>£11,486</td><td>£11,773</td><td>£12,067</td><td>£12,429</td><td>£59,071</td></tr><tr><td>Total Expenses</td><td>£9,368</td><td>£9,397</td><td>£9,436</td><td>£9,477</td><td>£9,523</td><td>£47,201</td></tr><tr><td>Profit Before Tax</td><td>£1,948</td><td>£2,089</td><td>£2,337</td><td>£2,591</td><td>£2,906</td><td>£11,870</td></tr><tr><td>Profit After Tax      </td><td>£1,578</td><td>£1,692</td><td>£1,893</td><td>£2,098</td><td>£2,354</td><td>£9,615</td></tr><tr><td>Change In Property Value</td><td>£4,875</td><td>£4,997</td><td>£9,219</td><td>£11,775</td><td>£13,552</td><td>£44,418</td></tr><tr><td>Net Return</td><td>£6,453</td><td>£6,689</td><td>£11,112</td><td>£13,873</td><td>£15,906</td><td>£54,033</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>27%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>