<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>£10,930</td><td>£11,204</td><td>£11,484</td><td>£11,771</td><td>£56,104</td></tr><tr><td>Total Expenses</td><td>£8,626</td><td>£8,694</td><td>£8,764</td><td>£8,836</td><td>£8,907</td><td>£43,826</td></tr><tr><td>Profit Before Tax</td><td>£2,090</td><td>£2,237</td><td>£2,440</td><td>£2,648</td><td>£2,864</td><td>£12,278</td></tr><tr><td>Profit After Tax      </td><td>£1,693</td><td>£1,812</td><td>£1,976</td><td>£2,145</td><td>£2,320</td><td>£9,945</td></tr><tr><td>Change In Property Value</td><td>£2,800</td><td>£2,856</td><td>£5,826</td><td>£7,574</td><td>£8,748</td><td>£27,804</td></tr><tr><td>Net Return</td><td>£4,493</td><td>£4,668</td><td>£7,802</td><td>£9,719</td><td>£11,068</td><td>£37,750</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>