<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>£11,556</td><td>£11,729</td><td>£12,023</td><td>£12,323</td><td>£12,693</td><td>£60,324</td></tr><tr><td>Total Expenses</td><td>£10,257</td><td>£10,321</td><td>£10,393</td><td>£10,467</td><td>£10,547</td><td>£51,985</td></tr><tr><td>Profit Before Tax</td><td>£1,299</td><td>£1,409</td><td>£1,630</td><td>£1,856</td><td>£2,146</td><td>£8,339</td></tr><tr><td>Profit After Tax      </td><td>£1,052</td><td>£1,141</td><td>£1,320</td><td>£1,503</td><td>£1,738</td><td>£6,755</td></tr><tr><td>Change In Property Value</td><td>£2,685</td><td>£2,725</td><td>£6,454</td><td>£8,589</td><td>£9,973</td><td>£30,426</td></tr><tr><td>Net Return</td><td>£3,737</td><td>£3,866</td><td>£7,774</td><td>£10,092</td><td>£11,711</td><td>£37,181</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>