<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>£12,216</td><td>£12,399</td><td>£12,709</td><td>£13,027</td><td>£13,418</td><td>£63,769</td></tr><tr><td>Total Expenses</td><td>£9,966</td><td>£10,031</td><td>£10,105</td><td>£10,180</td><td>£10,262</td><td>£50,544</td></tr><tr><td>Profit Before Tax</td><td>£2,250</td><td>£2,369</td><td>£2,605</td><td>£2,847</td><td>£3,156</td><td>£13,225</td></tr><tr><td>Profit After Tax      </td><td>£1,822</td><td>£1,919</td><td>£2,110</td><td>£2,306</td><td>£2,556</td><td>£10,712</td></tr><tr><td>Change In Property Value</td><td>£5,100</td><td>£5,253</td><td>£9,919</td><td>£11,416</td><td>£12,101</td><td>£43,790</td></tr><tr><td>Net Return</td><td>£6,922</td><td>£7,172</td><td>£12,029</td><td>£13,722</td><td>£14,657</td><td>£54,503</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>