<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>£11,352</td><td>£11,522</td><td>£11,810</td><td>£12,106</td><td>£12,469</td><td>£59,259</td></tr><tr><td>Total Expenses</td><td>£8,182</td><td>£8,210</td><td>£8,250</td><td>£8,290</td><td>£8,337</td><td>£41,269</td></tr><tr><td>Profit Before Tax</td><td>£3,170</td><td>£3,312</td><td>£3,561</td><td>£3,815</td><td>£4,132</td><td>£17,990</td></tr><tr><td>Profit After Tax      </td><td>£2,568</td><td>£2,683</td><td>£2,884</td><td>£3,091</td><td>£3,347</td><td>£14,572</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,228</td><td>£6,934</td><td>£9,916</td><td>£11,412</td><td>£36,615</td></tr><tr><td>Net Return</td><td>£6,693</td><td>£6,911</td><td>£9,818</td><td>£13,006</td><td>£14,759</td><td>£51,187</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>19%</td><td>26%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>