<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>£11,856</td><td>£12,034</td><td>£12,335</td><td>£12,643</td><td>£13,022</td><td>£61,890</td></tr><tr><td>Total Expenses</td><td>£9,732</td><td>£9,796</td><td>£9,869</td><td>£9,944</td><td>£10,024</td><td>£49,364</td></tr><tr><td>Profit Before Tax</td><td>£2,124</td><td>£2,238</td><td>£2,466</td><td>£2,700</td><td>£2,998</td><td>£12,526</td></tr><tr><td>Profit After Tax      </td><td>£1,720</td><td>£1,813</td><td>£1,997</td><td>£2,187</td><td>£2,429</td><td>£10,146</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,099</td><td>£9,628</td><td>£11,081</td><td>£11,745</td><td>£42,502</td></tr><tr><td>Net Return</td><td>£6,670</td><td>£6,911</td><td>£11,625</td><td>£13,267</td><td>£14,174</td><td>£52,648</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>