<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>£9,592</td><td>£9,621</td><td>£9,661</td><td>£9,702</td><td>£9,750</td><td>£48,327</td></tr><tr><td>Profit Before Tax</td><td>£2,000</td><td>£2,145</td><td>£2,399</td><td>£2,659</td><td>£2,982</td><td>£12,185</td></tr><tr><td>Profit After Tax      </td><td>£1,620</td><td>£1,737</td><td>£1,943</td><td>£2,154</td><td>£2,416</td><td>£9,870</td></tr><tr><td>Change In Property Value</td><td>£4,999</td><td>£5,124</td><td>£9,453</td><td>£12,074</td><td>£13,896</td><td>£45,546</td></tr><tr><td>Net Return</td><td>£6,619</td><td>£6,861</td><td>£11,396</td><td>£14,228</td><td>£16,312</td><td>£55,415</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>27%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>