<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>£12,252</td><td>£12,436</td><td>£12,747</td><td>£13,065</td><td>£13,457</td><td>£63,957</td></tr><tr><td>Total Expenses</td><td>£9,660</td><td>£9,690</td><td>£9,732</td><td>£9,775</td><td>£9,825</td><td>£48,682</td></tr><tr><td>Profit Before Tax</td><td>£2,592</td><td>£2,746</td><td>£3,015</td><td>£3,291</td><td>£3,633</td><td>£15,276</td></tr><tr><td>Profit After Tax      </td><td>£2,099</td><td>£2,224</td><td>£2,442</td><td>£2,665</td><td>£2,942</td><td>£12,373</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,245</td><td>£11,783</td><td>£13,562</td><td>£14,375</td><td>£53,966</td></tr><tr><td>Net Return</td><td>£9,099</td><td>£9,469</td><td>£14,225</td><td>£16,227</td><td>£17,318</td><td>£66,339</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>28%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>