<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>£11,916</td><td>£12,095</td><td>£12,397</td><td>£12,707</td><td>£13,088</td><td>£62,203</td></tr><tr><td>Total Expenses</td><td>£10,349</td><td>£10,440</td><td>£10,540</td><td>£10,641</td><td>£10,747</td><td>£52,717</td></tr><tr><td>Profit Before Tax</td><td>£1,567</td><td>£1,654</td><td>£1,858</td><td>£2,066</td><td>£2,341</td><td>£9,486</td></tr><tr><td>Profit After Tax      </td><td>£1,269</td><td>£1,340</td><td>£1,505</td><td>£1,674</td><td>£1,896</td><td>£7,684</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£8,752</td><td>£10,073</td><td>£10,678</td><td>£38,638</td></tr><tr><td>Net Return</td><td>£5,769</td><td>£5,975</td><td>£10,257</td><td>£11,747</td><td>£12,574</td><td>£46,322</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>26%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>