<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>£10,944</td><td>£11,108</td><td>£11,386</td><td>£11,671</td><td>£12,021</td><td>£57,129</td></tr><tr><td>Total Expenses</td><td>£9,125</td><td>£9,187</td><td>£9,258</td><td>£9,330</td><td>£9,408</td><td>£46,309</td></tr><tr><td>Profit Before Tax</td><td>£1,819</td><td>£1,921</td><td>£2,128</td><td>£2,340</td><td>£2,612</td><td>£10,820</td></tr><tr><td>Profit After Tax      </td><td>£1,473</td><td>£1,556</td><td>£1,723</td><td>£1,895</td><td>£2,116</td><td>£8,764</td></tr><tr><td>Change In Property Value</td><td>£4,560</td><td>£4,697</td><td>£8,869</td><td>£10,208</td><td>£10,820</td><td>£39,153</td></tr><tr><td>Net Return</td><td>£6,033</td><td>£6,253</td><td>£10,593</td><td>£12,103</td><td>£12,936</td><td>£47,918</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>