<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>£11,100</td><td>£11,322</td><td>£11,605</td><td>£11,895</td><td>£12,193</td><td>£58,115</td></tr><tr><td>Total Expenses</td><td>£8,950</td><td>£8,984</td><td>£9,023</td><td>£9,063</td><td>£9,103</td><td>£45,122</td></tr><tr><td>Profit Before Tax</td><td>£2,150</td><td>£2,338</td><td>£2,582</td><td>£2,833</td><td>£3,090</td><td>£12,993</td></tr><tr><td>Profit After Tax      </td><td>£1,742</td><td>£1,894</td><td>£2,092</td><td>£2,294</td><td>£2,503</td><td>£10,524</td></tr><tr><td>Change In Property Value</td><td>£5,550</td><td>£5,717</td><td>£9,813</td><td>£12,365</td><td>£13,107</td><td>£46,551</td></tr><tr><td>Net Return</td><td>£7,292</td><td>£7,611</td><td>£11,905</td><td>£14,659</td><td>£15,609</td><td>£57,076</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>26%</td><td>28%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>