<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>£12,216</td><td>£12,399</td><td>£12,709</td><td>£13,027</td><td>£13,418</td><td>£63,769</td></tr><tr><td>Total Expenses</td><td>£10,363</td><td>£10,427</td><td>£10,501</td><td>£10,577</td><td>£10,659</td><td>£52,528</td></tr><tr><td>Profit Before Tax</td><td>£1,853</td><td>£1,972</td><td>£2,208</td><td>£2,450</td><td>£2,759</td><td>£11,241</td></tr><tr><td>Profit After Tax      </td><td>£1,501</td><td>£1,597</td><td>£1,788</td><td>£1,984</td><td>£2,235</td><td>£9,106</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,741</td><td>£6,490</td><td>£8,637</td><td>£10,028</td><td>£30,596</td></tr><tr><td>Net Return</td><td>£4,201</td><td>£4,338</td><td>£8,279</td><td>£10,621</td><td>£12,263</td><td>£39,702</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>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>