<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>£12,108</td><td>£12,290</td><td>£12,597</td><td>£12,912</td><td>£13,299</td><td>£63,205</td></tr><tr><td>Total Expenses</td><td>£9,559</td><td>£9,623</td><td>£9,697</td><td>£9,772</td><td>£9,853</td><td>£48,504</td></tr><tr><td>Profit Before Tax</td><td>£2,549</td><td>£2,667</td><td>£2,900</td><td>£3,140</td><td>£3,446</td><td>£14,702</td></tr><tr><td>Profit After Tax      </td><td>£2,065</td><td>£2,160</td><td>£2,349</td><td>£2,543</td><td>£2,791</td><td>£11,908</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,944</td><td>£9,336</td><td>£10,745</td><td>£11,389</td><td>£41,214</td></tr><tr><td>Net Return</td><td>£6,865</td><td>£7,104</td><td>£11,685</td><td>£13,288</td><td>£14,181</td><td>£53,122</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>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>