<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>£11,484</td><td>£11,656</td><td>£11,948</td><td>£12,246</td><td>£12,614</td><td>£59,948</td></tr><tr><td>Total Expenses</td><td>£9,873</td><td>£9,937</td><td>£10,009</td><td>£10,082</td><td>£10,162</td><td>£50,063</td></tr><tr><td>Profit Before Tax</td><td>£1,611</td><td>£1,720</td><td>£1,939</td><td>£2,164</td><td>£2,452</td><td>£9,885</td></tr><tr><td>Profit After Tax      </td><td>£1,305</td><td>£1,393</td><td>£1,571</td><td>£1,753</td><td>£1,986</td><td>£8,007</td></tr><tr><td>Change In Property Value</td><td>£5,085</td><td>£5,238</td><td>£9,890</td><td>£11,383</td><td>£12,066</td><td>£43,661</td></tr><tr><td>Net Return</td><td>£6,390</td><td>£6,631</td><td>£11,461</td><td>£13,136</td><td>£14,052</td><td>£51,668</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>15%</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>