<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>£12,576</td><td>£12,765</td><td>£13,084</td><td>£13,411</td><td>£13,813</td><td>£65,648</td></tr><tr><td>Total Expenses</td><td>£10,203</td><td>£10,268</td><td>£10,342</td><td>£10,419</td><td>£10,502</td><td>£51,734</td></tr><tr><td>Profit Before Tax</td><td>£2,373</td><td>£2,497</td><td>£2,741</td><td>£2,992</td><td>£3,311</td><td>£13,915</td></tr><tr><td>Profit After Tax      </td><td>£1,922</td><td>£2,023</td><td>£2,220</td><td>£2,423</td><td>£2,682</td><td>£11,271</td></tr><tr><td>Change In Property Value</td><td>£5,252</td><td>£5,409</td><td>£10,214</td><td>£11,755</td><td>£12,461</td><td>£45,091</td></tr><tr><td>Net Return</td><td>£7,174</td><td>£7,432</td><td>£12,435</td><td>£14,179</td><td>£15,143</td><td>£56,362</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>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>