<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>£12,672</td><td>£12,862</td><td>£13,184</td><td>£13,513</td><td>£13,919</td><td>£66,150</td></tr><tr><td>Total Expenses</td><td>£11,004</td><td>£11,069</td><td>£11,144</td><td>£11,221</td><td>£11,304</td><td>£55,741</td></tr><tr><td>Profit Before Tax</td><td>£1,668</td><td>£1,793</td><td>£2,040</td><td>£2,292</td><td>£2,615</td><td>£10,408</td></tr><tr><td>Profit After Tax      </td><td>£1,351</td><td>£1,453</td><td>£1,652</td><td>£1,857</td><td>£2,118</td><td>£8,431</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£3,978</td><td>£8,115</td><td>£10,550</td><td>£11,077</td><td>£37,620</td></tr><tr><td>Net Return</td><td>£5,251</td><td>£5,431</td><td>£9,767</td><td>£12,407</td><td>£13,195</td><td>£46,051</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</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>