<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>£11,700</td><td>£11,934</td><td>£12,232</td><td>£12,538</td><td>£12,852</td><td>£61,256</td></tr><tr><td>Total Expenses</td><td>£9,407</td><td>£9,442</td><td>£9,482</td><td>£9,524</td><td>£9,566</td><td>£47,420</td></tr><tr><td>Profit Before Tax</td><td>£2,293</td><td>£2,492</td><td>£2,750</td><td>£3,015</td><td>£3,286</td><td>£13,837</td></tr><tr><td>Profit After Tax      </td><td>£1,858</td><td>£2,019</td><td>£2,228</td><td>£2,442</td><td>£2,662</td><td>£11,208</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£6,026</td><td>£10,344</td><td>£13,033</td><td>£13,815</td><td>£49,068</td></tr><tr><td>Net Return</td><td>£7,708</td><td>£8,044</td><td>£12,571</td><td>£15,475</td><td>£16,477</td><td>£60,275</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>