<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>£10,560</td><td>£10,718</td><td>£10,986</td><td>£11,261</td><td>£11,599</td><td>£55,125</td></tr><tr><td>Total Expenses</td><td>£8,698</td><td>£8,725</td><td>£8,762</td><td>£8,801</td><td>£8,845</td><td>£43,831</td></tr><tr><td>Profit Before Tax</td><td>£1,863</td><td>£1,994</td><td>£2,224</td><td>£2,460</td><td>£2,754</td><td>£11,294</td></tr><tr><td>Profit After Tax      </td><td>£1,509</td><td>£1,615</td><td>£1,801</td><td>£1,993</td><td>£2,230</td><td>£9,148</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,613</td><td>£7,565</td><td>£10,817</td><td>£12,450</td><td>£39,944</td></tr><tr><td>Net Return</td><td>£6,009</td><td>£6,227</td><td>£9,366</td><td>£12,810</td><td>£14,680</td><td>£49,092</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>17%</td><td>23%</td><td>27%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>