<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>£12,048</td><td>£12,289</td><td>£12,596</td><td>£12,911</td><td>£13,234</td><td>£63,078</td></tr><tr><td>Total Expenses</td><td>£9,354</td><td>£9,425</td><td>£9,498</td><td>£9,574</td><td>£9,648</td><td>£47,499</td></tr><tr><td>Profit Before Tax</td><td>£2,694</td><td>£2,864</td><td>£3,098</td><td>£3,338</td><td>£3,585</td><td>£15,579</td></tr><tr><td>Profit After Tax      </td><td>£2,182</td><td>£2,320</td><td>£2,509</td><td>£2,703</td><td>£2,904</td><td>£12,619</td></tr><tr><td>Change In Property Value</td><td>£3,100</td><td>£3,162</td><td>£6,450</td><td>£8,386</td><td>£9,685</td><td>£30,783</td></tr><tr><td>Net Return</td><td>£5,282</td><td>£5,482</td><td>£8,960</td><td>£11,089</td><td>£12,590</td><td>£43,402</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>12%</td><td>15%</td><td>17%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>