<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>£10,464</td><td>£10,621</td><td>£10,886</td><td>£11,159</td><td>£11,493</td><td>£54,624</td></tr><tr><td>Total Expenses</td><td>£8,601</td><td>£8,663</td><td>£8,732</td><td>£8,803</td><td>£8,879</td><td>£43,678</td></tr><tr><td>Profit Before Tax</td><td>£1,863</td><td>£1,958</td><td>£2,154</td><td>£2,355</td><td>£2,614</td><td>£10,945</td></tr><tr><td>Profit After Tax      </td><td>£1,509</td><td>£1,586</td><td>£1,745</td><td>£1,908</td><td>£2,117</td><td>£8,866</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,326</td><td>£8,169</td><td>£9,402</td><td>£9,966</td><td>£36,062</td></tr><tr><td>Net Return</td><td>£5,709</td><td>£5,912</td><td>£9,914</td><td>£11,310</td><td>£12,083</td><td>£44,928</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>