<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>£11,604</td><td>£11,778</td><td>£12,073</td><td>£12,374</td><td>£12,746</td><td>£60,574</td></tr><tr><td>Total Expenses</td><td>£9,798</td><td>£9,877</td><td>£9,965</td><td>£10,055</td><td>£10,149</td><td>£49,844</td></tr><tr><td>Profit Before Tax</td><td>£1,806</td><td>£1,901</td><td>£2,107</td><td>£2,320</td><td>£2,596</td><td>£10,730</td></tr><tr><td>Profit After Tax      </td><td>£1,463</td><td>£1,539</td><td>£1,707</td><td>£1,879</td><td>£2,103</td><td>£8,691</td></tr><tr><td>Change In Property Value</td><td>£1,495</td><td>£1,510</td><td>£4,575</td><td>£6,283</td><td>£7,351</td><td>£21,215</td></tr><tr><td>Net Return</td><td>£2,958</td><td>£3,049</td><td>£6,282</td><td>£8,162</td><td>£9,454</td><td>£29,906</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>