<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>£12,300</td><td>£12,485</td><td>£12,797</td><td>£13,117</td><td>£13,510</td><td>£64,208</td></tr><tr><td>Total Expenses</td><td>£10,173</td><td>£10,238</td><td>£10,312</td><td>£10,388</td><td>£10,470</td><td>£51,580</td></tr><tr><td>Profit Before Tax</td><td>£2,127</td><td>£2,247</td><td>£2,485</td><td>£2,729</td><td>£3,040</td><td>£12,628</td></tr><tr><td>Profit After Tax      </td><td>£1,723</td><td>£1,820</td><td>£2,013</td><td>£2,210</td><td>£2,463</td><td>£10,229</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,408</td><td>£10,211</td><td>£11,752</td><td>£12,457</td><td>£45,078</td></tr><tr><td>Net Return</td><td>£6,973</td><td>£7,228</td><td>£12,224</td><td>£13,963</td><td>£14,920</td><td>£55,307</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>