<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>£12,312</td><td>£12,558</td><td>£12,872</td><td>£13,194</td><td>£13,524</td><td>£64,460</td></tr><tr><td>Total Expenses</td><td>£10,016</td><td>£10,086</td><td>£10,161</td><td>£10,237</td><td>£10,312</td><td>£50,811</td></tr><tr><td>Profit Before Tax</td><td>£2,296</td><td>£2,472</td><td>£2,712</td><td>£2,957</td><td>£3,212</td><td>£13,649</td></tr><tr><td>Profit After Tax      </td><td>£1,860</td><td>£2,002</td><td>£2,196</td><td>£2,395</td><td>£2,601</td><td>£11,056</td></tr><tr><td>Change In Property Value</td><td>£3,420</td><td>£3,488</td><td>£7,116</td><td>£9,251</td><td>£10,685</td><td>£33,961</td></tr><tr><td>Net Return</td><td>£5,280</td><td>£5,491</td><td>£9,313</td><td>£11,647</td><td>£13,287</td><td>£45,017</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>