<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>£12,240</td><td>£12,424</td><td>£12,734</td><td>£13,053</td><td>£13,444</td><td>£63,894</td></tr><tr><td>Total Expenses</td><td>£9,870</td><td>£9,934</td><td>£10,008</td><td>£10,084</td><td>£10,165</td><td>£50,061</td></tr><tr><td>Profit Before Tax</td><td>£2,370</td><td>£2,490</td><td>£2,726</td><td>£2,969</td><td>£3,279</td><td>£13,834</td></tr><tr><td>Profit After Tax      </td><td>£1,920</td><td>£2,017</td><td>£2,208</td><td>£2,405</td><td>£2,656</td><td>£11,205</td></tr><tr><td>Change In Property Value</td><td>£1,675</td><td>£1,692</td><td>£5,126</td><td>£7,040</td><td>£8,236</td><td>£23,769</td></tr><tr><td>Net Return</td><td>£3,595</td><td>£3,708</td><td>£7,334</td><td>£9,445</td><td>£10,892</td><td>£34,974</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>