<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>£10,668</td><td>£10,828</td><td>£11,099</td><td>£11,376</td><td>£11,717</td><td>£55,688</td></tr><tr><td>Total Expenses</td><td>£8,582</td><td>£8,644</td><td>£8,714</td><td>£8,785</td><td>£8,862</td><td>£43,586</td></tr><tr><td>Profit Before Tax</td><td>£2,086</td><td>£2,184</td><td>£2,385</td><td>£2,591</td><td>£2,855</td><td>£12,102</td></tr><tr><td>Profit After Tax      </td><td>£1,690</td><td>£1,769</td><td>£1,932</td><td>£2,099</td><td>£2,313</td><td>£9,803</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>£5,860</td><td>£6,064</td><td>£10,042</td><td>£11,433</td><td>£12,208</td><td>£45,608</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>