<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>£12,252</td><td>£12,436</td><td>£12,747</td><td>£13,065</td><td>£13,457</td><td>£63,957</td></tr><tr><td>Total Expenses</td><td>£9,573</td><td>£9,638</td><td>£9,712</td><td>£9,787</td><td>£9,869</td><td>£48,579</td></tr><tr><td>Profit Before Tax</td><td>£2,679</td><td>£2,798</td><td>£3,035</td><td>£3,278</td><td>£3,588</td><td>£15,378</td></tr><tr><td>Profit After Tax      </td><td>£2,170</td><td>£2,267</td><td>£2,458</td><td>£2,655</td><td>£2,906</td><td>£12,456</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,796</td><td>£9,427</td><td>£10,849</td><td>£11,500</td><td>£43,172</td></tr><tr><td>Net Return</td><td>£7,770</td><td>£8,063</td><td>£11,885</td><td>£13,505</td><td>£14,407</td><td>£55,629</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>28%</td><td>29%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>