<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>£11,952</td><td>£12,131</td><td>£12,435</td><td>£12,745</td><td>£13,128</td><td>£62,391</td></tr><tr><td>Total Expenses</td><td>£9,541</td><td>£9,605</td><td>£9,678</td><td>£9,753</td><td>£9,834</td><td>£48,412</td></tr><tr><td>Profit Before Tax</td><td>£2,411</td><td>£2,526</td><td>£2,756</td><td>£2,992</td><td>£3,294</td><td>£13,979</td></tr><tr><td>Profit After Tax      </td><td>£1,953</td><td>£2,046</td><td>£2,232</td><td>£2,424</td><td>£2,668</td><td>£11,323</td></tr><tr><td>Change In Property Value</td><td>£3,199</td><td>£3,263</td><td>£6,656</td><td>£8,653</td><td>£9,086</td><td>£30,858</td></tr><tr><td>Net Return</td><td>£5,152</td><td>£5,309</td><td>£8,889</td><td>£11,077</td><td>£11,754</td><td>£42,181</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>