<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>£10,728</td><td>£10,943</td><td>£11,216</td><td>£11,497</td><td>£11,784</td><td>£56,167</td></tr><tr><td>Total Expenses</td><td>£9,309</td><td>£9,342</td><td>£9,380</td><td>£9,419</td><td>£9,459</td><td>£46,911</td></tr><tr><td>Profit Before Tax</td><td>£1,419</td><td>£1,600</td><td>£1,836</td><td>£2,077</td><td>£2,325</td><td>£9,256</td></tr><tr><td>Profit After Tax      </td><td>£1,149</td><td>£1,296</td><td>£1,487</td><td>£1,682</td><td>£1,883</td><td>£7,498</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>£6,999</td><td>£7,322</td><td>£11,831</td><td>£14,716</td><td>£15,698</td><td>£56,565</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>24%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>