<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>£11,580</td><td>£11,754</td><td>£12,048</td><td>£12,349</td><td>£12,719</td><td>£60,449</td></tr><tr><td>Total Expenses</td><td>£9,308</td><td>£9,371</td><td>£9,443</td><td>£9,517</td><td>£9,597</td><td>£47,236</td></tr><tr><td>Profit Before Tax</td><td>£2,272</td><td>£2,383</td><td>£2,604</td><td>£2,831</td><td>£3,122</td><td>£13,213</td></tr><tr><td>Profit After Tax      </td><td>£1,841</td><td>£1,930</td><td>£2,109</td><td>£2,293</td><td>£2,529</td><td>£10,702</td></tr><tr><td>Change In Property Value</td><td>£3,100</td><td>£3,162</td><td>£6,450</td><td>£8,386</td><td>£8,805</td><td>£29,903</td></tr><tr><td>Net Return</td><td>£4,941</td><td>£5,092</td><td>£8,560</td><td>£10,679</td><td>£11,334</td><td>£40,605</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>22%</td><td>24%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>