<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>£11,724</td><td>£11,900</td><td>£12,197</td><td>£12,502</td><td>£12,877</td><td>£61,201</td></tr><tr><td>Total Expenses</td><td>£10,203</td><td>£10,232</td><td>£10,272</td><td>£10,314</td><td>£10,362</td><td>£51,382</td></tr><tr><td>Profit Before Tax</td><td>£1,521</td><td>£1,668</td><td>£1,925</td><td>£2,189</td><td>£2,516</td><td>£9,819</td></tr><tr><td>Profit After Tax      </td><td>£1,232</td><td>£1,351</td><td>£1,559</td><td>£1,773</td><td>£2,038</td><td>£7,954</td></tr><tr><td>Change In Property Value</td><td>£5,375</td><td>£5,509</td><td>£9,035</td><td>£12,921</td><td>£14,870</td><td>£47,711</td></tr><tr><td>Net Return</td><td>£6,607</td><td>£6,861</td><td>£10,595</td><td>£14,693</td><td>£16,908</td><td>£55,664</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>16%</td><td>22%</td><td>26%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>