<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>£10,536</td><td>£10,694</td><td>£10,961</td><td>£11,235</td><td>£11,572</td><td>£54,999</td></tr><tr><td>Total Expenses</td><td>£8,298</td><td>£8,326</td><td>£8,363</td><td>£8,402</td><td>£8,446</td><td>£41,835</td></tr><tr><td>Profit Before Tax</td><td>£2,238</td><td>£2,368</td><td>£2,598</td><td>£2,834</td><td>£3,127</td><td>£13,165</td></tr><tr><td>Profit After Tax      </td><td>£1,812</td><td>£1,918</td><td>£2,105</td><td>£2,295</td><td>£2,533</td><td>£10,664</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>£6,912</td><td>£7,171</td><td>£12,024</td><td>£13,712</td><td>£14,634</td><td>£54,454</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>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>