<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>£12,288</td><td>£12,472</td><td>£12,784</td><td>£13,104</td><td>£13,497</td><td>£64,145</td></tr><tr><td>Total Expenses</td><td>£9,575</td><td>£9,639</td><td>£9,713</td><td>£9,789</td><td>£9,871</td><td>£48,588</td></tr><tr><td>Profit Before Tax</td><td>£2,713</td><td>£2,833</td><td>£3,071</td><td>£3,315</td><td>£3,626</td><td>£15,557</td></tr><tr><td>Profit After Tax      </td><td>£2,198</td><td>£2,295</td><td>£2,487</td><td>£2,685</td><td>£2,937</td><td>£12,601</td></tr><tr><td>Change In Property Value</td><td>£4,799</td><td>£4,942</td><td>£9,333</td><td>£10,741</td><td>£11,386</td><td>£41,201</td></tr><tr><td>Net Return</td><td>£6,996</td><td>£7,237</td><td>£11,820</td><td>£13,426</td><td>£14,323</td><td>£53,803</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>