<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>£11,688</td><td>£11,863</td><td>£12,160</td><td>£12,464</td><td>£12,838</td><td>£61,013</td></tr><tr><td>Total Expenses</td><td>£9,517</td><td>£9,580</td><td>£9,653</td><td>£9,727</td><td>£9,807</td><td>£48,285</td></tr><tr><td>Profit Before Tax</td><td>£2,171</td><td>£2,283</td><td>£2,507</td><td>£2,737</td><td>£3,031</td><td>£12,728</td></tr><tr><td>Profit After Tax      </td><td>£1,759</td><td>£1,849</td><td>£2,031</td><td>£2,217</td><td>£2,455</td><td>£10,310</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,436</td><td>£5,769</td><td>£7,677</td><td>£8,914</td><td>£27,197</td></tr><tr><td>Net Return</td><td>£4,159</td><td>£4,285</td><td>£7,800</td><td>£9,894</td><td>£11,369</td><td>£37,507</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>