<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>£11,028</td><td>£11,193</td><td>£11,473</td><td>£11,760</td><td>£12,113</td><td>£57,568</td></tr><tr><td>Total Expenses</td><td>£8,856</td><td>£8,918</td><td>£8,989</td><td>£9,062</td><td>£9,140</td><td>£44,964</td></tr><tr><td>Profit Before Tax</td><td>£2,172</td><td>£2,275</td><td>£2,484</td><td>£2,698</td><td>£2,973</td><td>£12,603</td></tr><tr><td>Profit After Tax      </td><td>£1,760</td><td>£1,843</td><td>£2,012</td><td>£2,186</td><td>£2,408</td><td>£10,209</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,481</td><td>£8,461</td><td>£9,737</td><td>£10,322</td><td>£37,350</td></tr><tr><td>Net Return</td><td>£6,110</td><td>£6,323</td><td>£10,473</td><td>£11,923</td><td>£12,730</td><td>£47,559</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>