<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>£12,588</td><td>£12,777</td><td>£13,096</td><td>£13,424</td><td>£13,826</td><td>£65,711</td></tr><tr><td>Total Expenses</td><td>£10,995</td><td>£11,060</td><td>£11,135</td><td>£11,212</td><td>£11,295</td><td>£55,698</td></tr><tr><td>Profit Before Tax</td><td>£1,593</td><td>£1,717</td><td>£1,961</td><td>£2,212</td><td>£2,532</td><td>£10,014</td></tr><tr><td>Profit After Tax      </td><td>£1,290</td><td>£1,390</td><td>£1,588</td><td>£1,792</td><td>£2,051</td><td>£8,111</td></tr><tr><td>Change In Property Value</td><td>£2,925</td><td>£2,969</td><td>£7,031</td><td>£9,357</td><td>£10,864</td><td>£33,146</td></tr><tr><td>Net Return</td><td>£4,215</td><td>£4,359</td><td>£8,620</td><td>£11,148</td><td>£12,915</td><td>£41,257</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>19%</td><td>22%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>