<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>£10,848</td><td>£11,011</td><td>£11,286</td><td>£11,568</td><td>£11,915</td><td>£56,628</td></tr><tr><td>Total Expenses</td><td>£8,838</td><td>£8,900</td><td>£8,970</td><td>£9,043</td><td>£9,120</td><td>£44,870</td></tr><tr><td>Profit Before Tax</td><td>£2,010</td><td>£2,111</td><td>£2,316</td><td>£2,526</td><td>£2,795</td><td>£11,758</td></tr><tr><td>Profit After Tax      </td><td>£1,628</td><td>£1,710</td><td>£1,876</td><td>£2,046</td><td>£2,264</td><td>£9,524</td></tr><tr><td>Change In Property Value</td><td>£3,625</td><td>£3,716</td><td>£6,855</td><td>£8,756</td><td>£10,077</td><td>£33,029</td></tr><tr><td>Net Return</td><td>£5,253</td><td>£5,425</td><td>£8,731</td><td>£10,802</td><td>£12,341</td><td>£42,552</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>21%</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>