<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>£13,416</td><td>£13,617</td><td>£13,958</td><td>£14,307</td><td>£14,736</td><td>£70,033</td></tr><tr><td>Total Expenses</td><td>£11,078</td><td>£11,144</td><td>£11,221</td><td>£11,300</td><td>£11,386</td><td>£56,130</td></tr><tr><td>Profit Before Tax</td><td>£2,338</td><td>£2,473</td><td>£2,736</td><td>£3,006</td><td>£3,350</td><td>£13,904</td></tr><tr><td>Profit After Tax      </td><td>£1,894</td><td>£2,003</td><td>£2,216</td><td>£2,435</td><td>£2,714</td><td>£11,262</td></tr><tr><td>Change In Property Value</td><td>£4,875</td><td>£4,997</td><td>£8,195</td><td>£11,719</td><td>£13,487</td><td>£43,273</td></tr><tr><td>Net Return</td><td>£6,769</td><td>£7,000</td><td>£10,411</td><td>£14,154</td><td>£16,201</td><td>£54,534</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>17%</td><td>24%</td><td>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>