<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>£10,440</td><td>£10,649</td><td>£10,915</td><td>£11,188</td><td>£11,468</td><td>£54,659</td></tr><tr><td>Total Expenses</td><td>£8,447</td><td>£8,480</td><td>£8,517</td><td>£8,555</td><td>£8,594</td><td>£42,594</td></tr><tr><td>Profit Before Tax</td><td>£1,993</td><td>£2,169</td><td>£2,398</td><td>£2,632</td><td>£2,874</td><td>£12,065</td></tr><tr><td>Profit After Tax      </td><td>£1,614</td><td>£1,757</td><td>£1,942</td><td>£2,132</td><td>£2,328</td><td>£9,773</td></tr><tr><td>Change In Property Value</td><td>£5,220</td><td>£5,377</td><td>£9,230</td><td>£11,630</td><td>£12,327</td><td>£43,783</td></tr><tr><td>Net Return</td><td>£6,834</td><td>£7,133</td><td>£11,172</td><td>£13,762</td><td>£14,655</td><td>£53,556</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>