<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>£12,264</td><td>£12,448</td><td>£12,759</td><td>£13,078</td><td>£13,470</td><td>£64,020</td></tr><tr><td>Total Expenses</td><td>£9,733</td><td>£9,797</td><td>£9,872</td><td>£9,947</td><td>£10,029</td><td>£49,379</td></tr><tr><td>Profit Before Tax</td><td>£2,531</td><td>£2,650</td><td>£2,888</td><td>£3,131</td><td>£3,441</td><td>£14,641</td></tr><tr><td>Profit After Tax      </td><td>£2,050</td><td>£2,147</td><td>£2,339</td><td>£2,536</td><td>£2,787</td><td>£11,859</td></tr><tr><td>Change In Property Value</td><td>£4,920</td><td>£5,068</td><td>£9,569</td><td>£11,013</td><td>£11,674</td><td>£42,245</td></tr><tr><td>Net Return</td><td>£6,970</td><td>£7,214</td><td>£11,908</td><td>£13,549</td><td>£14,462</td><td>£54,104</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>