<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>£12,324</td><td>£12,509</td><td>£12,822</td><td>£13,142</td><td>£13,536</td><td>£64,333</td></tr><tr><td>Total Expenses</td><td>£9,779</td><td>£9,843</td><td>£9,917</td><td>£9,993</td><td>£10,075</td><td>£49,608</td></tr><tr><td>Profit Before Tax</td><td>£2,545</td><td>£2,666</td><td>£2,904</td><td>£3,149</td><td>£3,461</td><td>£14,725</td></tr><tr><td>Profit After Tax      </td><td>£2,062</td><td>£2,159</td><td>£2,352</td><td>£2,550</td><td>£2,803</td><td>£11,927</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,366</td><td>£6,867</td><td>£8,927</td><td>£9,373</td><td>£31,832</td></tr><tr><td>Net Return</td><td>£5,362</td><td>£5,525</td><td>£9,219</td><td>£11,477</td><td>£12,176</td><td>£43,759</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>