<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>£11,256</td><td>£11,425</td><td>£11,710</td><td>£12,003</td><td>£12,363</td><td>£58,758</td></tr><tr><td>Total Expenses</td><td>£8,878</td><td>£8,941</td><td>£9,013</td><td>£9,086</td><td>£9,165</td><td>£45,083</td></tr><tr><td>Profit Before Tax</td><td>£2,378</td><td>£2,483</td><td>£2,698</td><td>£2,917</td><td>£3,199</td><td>£13,674</td></tr><tr><td>Profit After Tax      </td><td>£1,926</td><td>£2,012</td><td>£2,185</td><td>£2,363</td><td>£2,591</td><td>£11,076</td></tr><tr><td>Change In Property Value</td><td>£1,450</td><td>£1,465</td><td>£4,437</td><td>£6,094</td><td>£7,130</td><td>£20,576</td></tr><tr><td>Net Return</td><td>£3,376</td><td>£3,476</td><td>£6,622</td><td>£8,457</td><td>£9,721</td><td>£31,652</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>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>