<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>£12,060</td><td>£12,241</td><td>£12,547</td><td>£12,861</td><td>£13,246</td><td>£62,955</td></tr><tr><td>Total Expenses</td><td>£9,157</td><td>£9,221</td><td>£9,295</td><td>£9,370</td><td>£9,451</td><td>£46,495</td></tr><tr><td>Profit Before Tax</td><td>£2,903</td><td>£3,020</td><td>£3,252</td><td>£3,490</td><td>£3,795</td><td>£16,460</td></tr><tr><td>Profit After Tax      </td><td>£2,351</td><td>£2,446</td><td>£2,634</td><td>£2,827</td><td>£3,074</td><td>£13,332</td></tr><tr><td>Change In Property Value</td><td>£1,500</td><td>£1,515</td><td>£4,590</td><td>£6,304</td><td>£7,376</td><td>£21,286</td></tr><tr><td>Net Return</td><td>£3,851</td><td>£3,961</td><td>£7,225</td><td>£9,131</td><td>£10,450</td><td>£34,618</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>