<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>£11,376</td><td>£11,604</td><td>£11,894</td><td>£12,191</td><td>£12,496</td><td>£59,560</td></tr><tr><td>Total Expenses</td><td>£10,081</td><td>£10,149</td><td>£10,221</td><td>£10,295</td><td>£10,368</td><td>£51,115</td></tr><tr><td>Profit Before Tax</td><td>£1,295</td><td>£1,454</td><td>£1,672</td><td>£1,896</td><td>£2,128</td><td>£8,445</td></tr><tr><td>Profit After Tax      </td><td>£1,049</td><td>£1,178</td><td>£1,354</td><td>£1,536</td><td>£1,723</td><td>£6,840</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,408</td><td>£9,283</td><td>£11,696</td><td>£12,398</td><td>£44,035</td></tr><tr><td>Net Return</td><td>£6,299</td><td>£6,585</td><td>£10,637</td><td>£13,232</td><td>£14,122</td><td>£50,875</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>25%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>