<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>£12,420</td><td>£12,606</td><td>£12,921</td><td>£13,244</td><td>£13,642</td><td>£64,834</td></tr><tr><td>Total Expenses</td><td>£9,987</td><td>£10,051</td><td>£10,126</td><td>£10,202</td><td>£10,284</td><td>£50,650</td></tr><tr><td>Profit Before Tax</td><td>£2,433</td><td>£2,555</td><td>£2,796</td><td>£3,042</td><td>£3,357</td><td>£14,184</td></tr><tr><td>Profit After Tax      </td><td>£1,971</td><td>£2,069</td><td>£2,264</td><td>£2,464</td><td>£2,720</td><td>£11,489</td></tr><tr><td>Change In Property Value</td><td>£2,550</td><td>£2,588</td><td>£6,130</td><td>£8,157</td><td>£9,471</td><td>£28,896</td></tr><tr><td>Net Return</td><td>£4,521</td><td>£4,658</td><td>£8,394</td><td>£10,621</td><td>£12,191</td><td>£40,385</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>