<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>£10,800</td><td>£10,962</td><td>£11,236</td><td>£11,517</td><td>£11,862</td><td>£56,377</td></tr><tr><td>Total Expenses</td><td>£8,721</td><td>£8,749</td><td>£8,787</td><td>£8,826</td><td>£8,872</td><td>£43,956</td></tr><tr><td>Profit Before Tax</td><td>£2,079</td><td>£2,213</td><td>£2,449</td><td>£2,691</td><td>£2,991</td><td>£12,422</td></tr><tr><td>Profit After Tax      </td><td>£1,684</td><td>£1,792</td><td>£1,983</td><td>£2,179</td><td>£2,423</td><td>£10,061</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,612</td><td>£8,510</td><td>£10,869</td><td>£12,509</td><td>£41,001</td></tr><tr><td>Net Return</td><td>£6,184</td><td>£6,405</td><td>£10,493</td><td>£13,049</td><td>£14,932</td><td>£51,063</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>