<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>£12,792</td><td>£13,048</td><td>£13,374</td><td>£13,708</td><td>£14,051</td><td>£66,973</td></tr><tr><td>Total Expenses</td><td>£8,635</td><td>£8,707</td><td>£8,782</td><td>£8,860</td><td>£8,937</td><td>£43,921</td></tr><tr><td>Profit Before Tax</td><td>£4,157</td><td>£4,341</td><td>£4,592</td><td>£4,849</td><td>£5,114</td><td>£23,052</td></tr><tr><td>Profit After Tax      </td><td>£3,367</td><td>£3,516</td><td>£3,719</td><td>£3,927</td><td>£4,143</td><td>£18,672</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,754</td><td>£5,618</td><td>£7,304</td><td>£8,436</td><td>£26,811</td></tr><tr><td>Net Return</td><td>£6,067</td><td>£6,270</td><td>£9,337</td><td>£11,231</td><td>£12,578</td><td>£45,484</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>14%</td><td>17%</td><td>19%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>