<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>£11,556</td><td>£11,729</td><td>£12,023</td><td>£12,323</td><td>£12,693</td><td>£60,324</td></tr><tr><td>Total Expenses</td><td>£9,293</td><td>£9,322</td><td>£9,362</td><td>£9,403</td><td>£9,451</td><td>£46,830</td></tr><tr><td>Profit Before Tax</td><td>£2,263</td><td>£2,407</td><td>£2,661</td><td>£2,920</td><td>£3,242</td><td>£13,493</td></tr><tr><td>Profit After Tax      </td><td>£1,833</td><td>£1,950</td><td>£2,155</td><td>£2,365</td><td>£2,626</td><td>£10,930</td></tr><tr><td>Change In Property Value</td><td>£1,925</td><td>£1,944</td><td>£5,891</td><td>£8,090</td><td>£9,466</td><td>£27,317</td></tr><tr><td>Net Return</td><td>£3,758</td><td>£3,894</td><td>£8,046</td><td>£10,456</td><td>£12,092</td><td>£38,246</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>