<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>£10,716</td><td>£10,877</td><td>£11,149</td><td>£11,427</td><td>£11,770</td><td>£55,939</td></tr><tr><td>Total Expenses</td><td>£8,626</td><td>£8,688</td><td>£8,758</td><td>£8,830</td><td>£8,907</td><td>£43,810</td></tr><tr><td>Profit Before Tax</td><td>£2,090</td><td>£2,189</td><td>£2,390</td><td>£2,597</td><td>£2,863</td><td>£12,129</td></tr><tr><td>Profit After Tax      </td><td>£1,693</td><td>£1,773</td><td>£1,936</td><td>£2,104</td><td>£2,319</td><td>£9,825</td></tr><tr><td>Change In Property Value</td><td>£4,900</td><td>£5,072</td><td>£8,248</td><td>£9,493</td><td>£10,063</td><td>£37,776</td></tr><tr><td>Net Return</td><td>£6,593</td><td>£6,844</td><td>£10,185</td><td>£11,597</td><td>£12,382</td><td>£47,601</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>