<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>£12,240</td><td>£12,424</td><td>£12,734</td><td>£13,053</td><td>£13,444</td><td>£63,894</td></tr><tr><td>Total Expenses</td><td>£10,865</td><td>£10,941</td><td>£11,026</td><td>£11,113</td><td>£11,205</td><td>£55,150</td></tr><tr><td>Profit Before Tax</td><td>£1,375</td><td>£1,482</td><td>£1,708</td><td>£1,940</td><td>£2,239</td><td>£8,744</td></tr><tr><td>Profit After Tax      </td><td>£1,114</td><td>£1,201</td><td>£1,384</td><td>£1,571</td><td>£1,814</td><td>£7,083</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>£46,365</td></tr><tr><td>Net Return</td><td>£6,513</td><td>£6,763</td><td>£11,886</td><td>£13,659</td><td>£14,626</td><td>£53,448</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>22%</td><td>25%</td><td>27%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>