<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>£11,592</td><td>£11,766</td><td>£12,060</td><td>£12,362</td><td>£12,732</td><td>£60,512</td></tr><tr><td>Total Expenses</td><td>£9,309</td><td>£9,372</td><td>£9,445</td><td>£9,519</td><td>£9,598</td><td>£47,243</td></tr><tr><td>Profit Before Tax</td><td>£2,283</td><td>£2,394</td><td>£2,615</td><td>£2,843</td><td>£3,134</td><td>£13,269</td></tr><tr><td>Profit After Tax      </td><td>£1,849</td><td>£1,939</td><td>£2,119</td><td>£2,303</td><td>£2,539</td><td>£10,748</td></tr><tr><td>Change In Property Value</td><td>£3,875</td><td>£3,972</td><td>£7,328</td><td>£9,360</td><td>£10,772</td><td>£35,307</td></tr><tr><td>Net Return</td><td>£5,724</td><td>£5,911</td><td>£9,447</td><td>£11,662</td><td>£13,311</td><td>£46,055</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>25%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>