<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>£10,752</td><td>£10,913</td><td>£11,186</td><td>£11,466</td><td>£11,810</td><td>£56,127</td></tr><tr><td>Total Expenses</td><td>£8,630</td><td>£8,692</td><td>£8,762</td><td>£8,834</td><td>£8,911</td><td>£43,828</td></tr><tr><td>Profit Before Tax</td><td>£2,122</td><td>£2,221</td><td>£2,424</td><td>£2,632</td><td>£2,899</td><td>£12,298</td></tr><tr><td>Profit After Tax      </td><td>£1,719</td><td>£1,799</td><td>£1,963</td><td>£2,132</td><td>£2,348</td><td>£9,962</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,326</td><td>£8,169</td><td>£9,402</td><td>£9,966</td><td>£36,062</td></tr><tr><td>Net Return</td><td>£5,919</td><td>£6,125</td><td>£10,132</td><td>£11,534</td><td>£12,314</td><td>£46,024</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>