<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>£11,448</td><td>£11,620</td><td>£11,910</td><td>£12,208</td><td>£12,574</td><td>£59,760</td></tr><tr><td>Total Expenses</td><td>£9,977</td><td>£10,005</td><td>£10,045</td><td>£10,086</td><td>£10,133</td><td>£50,246</td></tr><tr><td>Profit Before Tax</td><td>£1,471</td><td>£1,614</td><td>£1,865</td><td>£2,122</td><td>£2,441</td><td>£9,515</td></tr><tr><td>Profit After Tax      </td><td>£1,192</td><td>£1,308</td><td>£1,511</td><td>£1,719</td><td>£1,977</td><td>£7,707</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,381</td><td>£8,825</td><td>£12,620</td><td>£14,525</td><td>£46,601</td></tr><tr><td>Net Return</td><td>£6,442</td><td>£6,689</td><td>£10,336</td><td>£14,339</td><td>£16,502</td><td>£54,308</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>