<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>£9,625</td><td>£9,697</td><td>£9,772</td><td>£9,850</td><td>£9,927</td><td>£48,871</td></tr><tr><td>Profit Before Tax</td><td>£3,167</td><td>£3,351</td><td>£3,602</td><td>£3,859</td><td>£4,124</td><td>£18,103</td></tr><tr><td>Profit After Tax      </td><td>£2,565</td><td>£2,714</td><td>£2,917</td><td>£3,126</td><td>£3,341</td><td>£14,663</td></tr><tr><td>Change In Property Value</td><td>£3,199</td><td>£3,263</td><td>£6,656</td><td>£8,653</td><td>£9,995</td><td>£31,767</td></tr><tr><td>Net Return</td><td>£5,764</td><td>£5,977</td><td>£9,574</td><td>£11,779</td><td>£13,336</td><td>£46,430</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>