<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>£12,336</td><td>£12,521</td><td>£12,834</td><td>£13,155</td><td>£13,550</td><td>£64,396</td></tr><tr><td>Total Expenses</td><td>£11,100</td><td>£11,195</td><td>£11,297</td><td>£11,402</td><td>£11,513</td><td>£56,507</td></tr><tr><td>Profit Before Tax</td><td>£1,236</td><td>£1,326</td><td>£1,537</td><td>£1,753</td><td>£2,037</td><td>£7,888</td></tr><tr><td>Profit After Tax      </td><td>£1,001</td><td>£1,074</td><td>£1,245</td><td>£1,420</td><td>£1,650</td><td>£6,390</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,228</td><td>£7,801</td><td>£9,963</td><td>£11,467</td><td>£37,585</td></tr><tr><td>Net Return</td><td>£5,126</td><td>£5,302</td><td>£9,046</td><td>£11,383</td><td>£13,117</td><td>£43,974</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>23%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>