<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>£12,264</td><td>£12,509</td><td>£12,822</td><td>£13,143</td><td>£13,471</td><td>£64,209</td></tr><tr><td>Total Expenses</td><td>£10,765</td><td>£10,835</td><td>£10,909</td><td>£10,985</td><td>£11,061</td><td>£54,555</td></tr><tr><td>Profit Before Tax</td><td>£1,499</td><td>£1,674</td><td>£1,913</td><td>£2,157</td><td>£2,410</td><td>£9,654</td></tr><tr><td>Profit After Tax      </td><td>£1,214</td><td>£1,356</td><td>£1,549</td><td>£1,747</td><td>£1,952</td><td>£7,819</td></tr><tr><td>Change In Property Value</td><td>£3,800</td><td>£3,876</td><td>£7,907</td><td>£10,279</td><td>£11,872</td><td>£37,735</td></tr><tr><td>Net Return</td><td>£5,014</td><td>£5,232</td><td>£9,456</td><td>£12,027</td><td>£13,825</td><td>£45,554</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>