<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>£12,588</td><td>£12,777</td><td>£13,096</td><td>£13,424</td><td>£13,826</td><td>£65,711</td></tr><tr><td>Total Expenses</td><td>£10,241</td><td>£10,306</td><td>£10,381</td><td>£10,458</td><td>£10,541</td><td>£51,927</td></tr><tr><td>Profit Before Tax</td><td>£2,347</td><td>£2,471</td><td>£2,715</td><td>£2,966</td><td>£3,286</td><td>£13,784</td></tr><tr><td>Profit After Tax      </td><td>£1,901</td><td>£2,001</td><td>£2,199</td><td>£2,402</td><td>£2,661</td><td>£11,165</td></tr><tr><td>Change In Property Value</td><td>£5,280</td><td>£5,438</td><td>£10,269</td><td>£11,819</td><td>£12,528</td><td>£45,334</td></tr><tr><td>Net Return</td><td>£7,181</td><td>£7,439</td><td>£12,468</td><td>£14,221</td><td>£15,189</td><td>£56,499</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</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>