<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>£11,688</td><td>£11,863</td><td>£12,160</td><td>£12,464</td><td>£12,838</td><td>£61,013</td></tr><tr><td>Total Expenses</td><td>£10,013</td><td>£10,076</td><td>£10,149</td><td>£10,223</td><td>£10,303</td><td>£50,764</td></tr><tr><td>Profit Before Tax</td><td>£1,675</td><td>£1,787</td><td>£2,011</td><td>£2,241</td><td>£2,535</td><td>£10,249</td></tr><tr><td>Profit After Tax      </td><td>£1,357</td><td>£1,448</td><td>£1,629</td><td>£1,815</td><td>£2,053</td><td>£8,301</td></tr><tr><td>Change In Property Value</td><td>£5,175</td><td>£5,330</td><td>£10,065</td><td>£11,584</td><td>£12,279</td><td>£44,434</td></tr><tr><td>Net Return</td><td>£6,532</td><td>£6,778</td><td>£11,694</td><td>£13,399</td><td>£14,332</td><td>£52,735</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>