<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>£12,348</td><td>£12,533</td><td>£12,847</td><td>£13,168</td><td>£13,563</td><td>£64,458</td></tr><tr><td>Total Expenses</td><td>£10,773</td><td>£10,838</td><td>£10,912</td><td>£10,988</td><td>£11,070</td><td>£54,580</td></tr><tr><td>Profit Before Tax</td><td>£1,575</td><td>£1,696</td><td>£1,935</td><td>£2,180</td><td>£2,493</td><td>£9,878</td></tr><tr><td>Profit After Tax      </td><td>£1,276</td><td>£1,373</td><td>£1,567</td><td>£1,766</td><td>£2,019</td><td>£8,001</td></tr><tr><td>Change In Property Value</td><td>£3,800</td><td>£3,876</td><td>£7,907</td><td>£10,279</td><td>£10,793</td><td>£36,655</td></tr><tr><td>Net Return</td><td>£5,076</td><td>£5,249</td><td>£9,474</td><td>£12,045</td><td>£12,812</td><td>£44,656</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>9%</td><td>9%</td><td>16%</td><td>21%</td><td>22%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>