<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>£11,292</td><td>£11,461</td><td>£11,748</td><td>£12,042</td><td>£12,403</td><td>£58,946</td></tr><tr><td>Total Expenses</td><td>£9,842</td><td>£9,870</td><td>£9,910</td><td>£9,950</td><td>£9,997</td><td>£49,569</td></tr><tr><td>Profit Before Tax</td><td>£1,450</td><td>£1,591</td><td>£1,838</td><td>£2,092</td><td>£2,406</td><td>£9,377</td></tr><tr><td>Profit After Tax      </td><td>£1,175</td><td>£1,289</td><td>£1,489</td><td>£1,694</td><td>£1,949</td><td>£7,595</td></tr><tr><td>Change In Property Value</td><td>£5,175</td><td>£5,304</td><td>£8,699</td><td>£12,440</td><td>£14,317</td><td>£45,935</td></tr><tr><td>Net Return</td><td>£6,350</td><td>£6,593</td><td>£10,188</td><td>£14,134</td><td>£16,266</td><td>£53,531</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>