<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>£12,264</td><td>£12,448</td><td>£12,759</td><td>£13,078</td><td>£13,470</td><td>£64,020</td></tr><tr><td>Total Expenses</td><td>£10,653</td><td>£10,683</td><td>£10,725</td><td>£10,768</td><td>£10,818</td><td>£53,647</td></tr><tr><td>Profit Before Tax</td><td>£1,611</td><td>£1,765</td><td>£2,034</td><td>£2,310</td><td>£2,653</td><td>£10,373</td></tr><tr><td>Profit After Tax      </td><td>£1,305</td><td>£1,429</td><td>£1,648</td><td>£1,871</td><td>£2,149</td><td>£8,402</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,766</td><td>£9,456</td><td>£13,522</td><td>£15,562</td><td>£49,930</td></tr><tr><td>Net Return</td><td>£6,930</td><td>£7,195</td><td>£11,103</td><td>£15,393</td><td>£17,711</td><td>£58,332</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>11%</td><td>16%</td><td>22%</td><td>26%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>