<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>£11,520</td><td>£11,693</td><td>£11,985</td><td>£12,285</td><td>£12,653</td><td>£60,136</td></tr><tr><td>Total Expenses</td><td>£10,220</td><td>£10,300</td><td>£10,388</td><td>£10,477</td><td>£10,572</td><td>£51,956</td></tr><tr><td>Profit Before Tax</td><td>£1,300</td><td>£1,393</td><td>£1,598</td><td>£1,808</td><td>£2,081</td><td>£8,180</td></tr><tr><td>Profit After Tax      </td><td>£1,053</td><td>£1,128</td><td>£1,294</td><td>£1,464</td><td>£1,686</td><td>£6,625</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,944</td><td>£9,336</td><td>£10,745</td><td>£11,389</td><td>£41,214</td></tr><tr><td>Net Return</td><td>£5,853</td><td>£6,072</td><td>£10,630</td><td>£12,209</td><td>£13,075</td><td>£47,840</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>22%</td><td>25%</td><td>27%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>