<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>£11,220</td><td>£11,388</td><td>£11,673</td><td>£11,965</td><td>£12,324</td><td>£58,570</td></tr><tr><td>Total Expenses</td><td>£9,073</td><td>£9,136</td><td>£9,208</td><td>£9,281</td><td>£9,359</td><td>£46,057</td></tr><tr><td>Profit Before Tax</td><td>£2,147</td><td>£2,252</td><td>£2,465</td><td>£2,684</td><td>£2,965</td><td>£12,513</td></tr><tr><td>Profit After Tax      </td><td>£1,739</td><td>£1,824</td><td>£1,997</td><td>£2,174</td><td>£2,401</td><td>£10,136</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,844</td><td>£7,092</td><td>£9,058</td><td>£10,425</td><td>£34,168</td></tr><tr><td>Net Return</td><td>£5,489</td><td>£5,668</td><td>£9,089</td><td>£11,232</td><td>£12,826</td><td>£44,304</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>24%</td><td>28%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>