<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>£10,968</td><td>£11,133</td><td>£11,411</td><td>£11,696</td><td>£12,047</td><td>£57,254</td></tr><tr><td>Total Expenses</td><td>£9,095</td><td>£9,123</td><td>£9,162</td><td>£9,201</td><td>£9,247</td><td>£45,829</td></tr><tr><td>Profit Before Tax</td><td>£1,873</td><td>£2,009</td><td>£2,249</td><td>£2,495</td><td>£2,800</td><td>£11,425</td></tr><tr><td>Profit After Tax      </td><td>£1,517</td><td>£1,627</td><td>£1,822</td><td>£2,021</td><td>£2,268</td><td>£9,254</td></tr><tr><td>Change In Property Value</td><td>£4,725</td><td>£4,843</td><td>£8,936</td><td>£11,413</td><td>£13,135</td><td>£43,051</td></tr><tr><td>Net Return</td><td>£6,242</td><td>£6,471</td><td>£10,757</td><td>£13,433</td><td>£15,403</td><td>£52,306</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>