<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>£12,876</td><td>£13,069</td><td>£13,396</td><td>£13,731</td><td>£14,143</td><td>£67,214</td></tr><tr><td>Total Expenses</td><td>£10,533</td><td>£10,601</td><td>£10,679</td><td>£10,758</td><td>£10,844</td><td>£53,415</td></tr><tr><td>Profit Before Tax</td><td>£2,343</td><td>£2,468</td><td>£2,717</td><td>£2,972</td><td>£3,298</td><td>£13,799</td></tr><tr><td>Profit After Tax      </td><td>£1,898</td><td>£1,999</td><td>£2,201</td><td>£2,408</td><td>£2,672</td><td>£11,177</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£7,298</td><td>£7,561</td><td>£12,704</td><td>£14,496</td><td>£15,485</td><td>£57,543</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>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>