<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>£12,204</td><td>£12,387</td><td>£12,697</td><td>£13,014</td><td>£13,405</td><td>£63,707</td></tr><tr><td>Total Expenses</td><td>£10,719</td><td>£10,783</td><td>£10,857</td><td>£10,933</td><td>£11,015</td><td>£54,307</td></tr><tr><td>Profit Before Tax</td><td>£1,485</td><td>£1,604</td><td>£1,840</td><td>£2,081</td><td>£2,390</td><td>£9,400</td></tr><tr><td>Profit After Tax      </td><td>£1,203</td><td>£1,299</td><td>£1,490</td><td>£1,686</td><td>£1,936</td><td>£7,614</td></tr><tr><td>Change In Property Value</td><td>£2,835</td><td>£2,878</td><td>£6,815</td><td>£9,069</td><td>£10,530</td><td>£32,126</td></tr><tr><td>Net Return</td><td>£4,038</td><td>£4,177</td><td>£8,305</td><td>£10,755</td><td>£12,466</td><td>£39,740</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>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>