<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>£12,756</td><td>£12,947</td><td>£13,271</td><td>£13,603</td><td>£14,011</td><td>£66,588</td></tr><tr><td>Total Expenses</td><td>£10,504</td><td>£10,535</td><td>£10,578</td><td>£10,622</td><td>£10,673</td><td>£52,912</td></tr><tr><td>Profit Before Tax</td><td>£2,252</td><td>£2,413</td><td>£2,693</td><td>£2,981</td><td>£3,337</td><td>£13,676</td></tr><tr><td>Profit After Tax      </td><td>£1,824</td><td>£1,954</td><td>£2,181</td><td>£2,414</td><td>£2,703</td><td>£11,077</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,638</td><td>£10,401</td><td>£13,285</td><td>£15,289</td><td>£50,113</td></tr><tr><td>Net Return</td><td>£7,324</td><td>£7,592</td><td>£12,583</td><td>£15,699</td><td>£17,993</td><td>£61,190</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>91%</td></tr></tbody></table></div></div></template></turbo-stream>