<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>£10,572</td><td>£10,731</td><td>£10,999</td><td>£11,274</td><td>£11,612</td><td>£55,187</td></tr><tr><td>Total Expenses</td><td>£8,572</td><td>£8,634</td><td>£8,704</td><td>£8,775</td><td>£8,852</td><td>£43,536</td></tr><tr><td>Profit Before Tax</td><td>£2,000</td><td>£2,097</td><td>£2,295</td><td>£2,499</td><td>£2,761</td><td>£11,651</td></tr><tr><td>Profit After Tax      </td><td>£1,620</td><td>£1,698</td><td>£1,859</td><td>£2,024</td><td>£2,236</td><td>£9,437</td></tr><tr><td>Change In Property Value</td><td>£4,170</td><td>£4,295</td><td>£8,111</td><td>£9,335</td><td>£9,895</td><td>£35,805</td></tr><tr><td>Net Return</td><td>£5,790</td><td>£5,993</td><td>£9,970</td><td>£11,359</td><td>£12,131</td><td>£45,242</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>