<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>£11,100</td><td>£11,266</td><td>£11,548</td><td>£11,837</td><td>£12,192</td><td>£57,944</td></tr><tr><td>Total Expenses</td><td>£8,950</td><td>£8,978</td><td>£9,017</td><td>£9,057</td><td>£9,103</td><td>£45,105</td></tr><tr><td>Profit Before Tax</td><td>£2,150</td><td>£2,288</td><td>£2,531</td><td>£2,780</td><td>£3,089</td><td>£12,839</td></tr><tr><td>Profit After Tax      </td><td>£1,742</td><td>£1,854</td><td>£2,050</td><td>£2,252</td><td>£2,502</td><td>£10,400</td></tr><tr><td>Change In Property Value</td><td>£4,625</td><td>£4,741</td><td>£7,775</td><td>£11,118</td><td>£12,795</td><td>£41,053</td></tr><tr><td>Net Return</td><td>£6,367</td><td>£6,594</td><td>£9,825</td><td>£13,370</td><td>£15,298</td><td>£51,453</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>17%</td><td>24%</td><td>27%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>