<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>£11,520</td><td>£11,693</td><td>£11,985</td><td>£12,285</td><td>£12,653</td><td>£60,136</td></tr><tr><td>Total Expenses</td><td>£9,103</td><td>£9,167</td><td>£9,239</td><td>£9,313</td><td>£9,392</td><td>£46,213</td></tr><tr><td>Profit Before Tax</td><td>£2,417</td><td>£2,526</td><td>£2,746</td><td>£2,972</td><td>£3,261</td><td>£13,923</td></tr><tr><td>Profit After Tax      </td><td>£1,958</td><td>£2,046</td><td>£2,225</td><td>£2,407</td><td>£2,642</td><td>£11,278</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£8,752</td><td>£10,073</td><td>£10,678</td><td>£38,638</td></tr><tr><td>Net Return</td><td>£6,458</td><td>£6,681</td><td>£10,977</td><td>£12,481</td><td>£13,319</td><td>£49,916</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>