<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>£13,476</td><td>£13,678</td><td>£14,020</td><td>£14,371</td><td>£14,802</td><td>£70,347</td></tr><tr><td>Total Expenses</td><td>£11,243</td><td>£11,309</td><td>£11,386</td><td>£11,465</td><td>£11,551</td><td>£56,955</td></tr><tr><td>Profit Before Tax</td><td>£2,233</td><td>£2,369</td><td>£2,634</td><td>£2,905</td><td>£3,251</td><td>£13,392</td></tr><tr><td>Profit After Tax      </td><td>£1,809</td><td>£1,919</td><td>£2,133</td><td>£2,353</td><td>£2,633</td><td>£10,848</td></tr><tr><td>Change In Property Value</td><td>£5,970</td><td>£6,149</td><td>£11,612</td><td>£13,364</td><td>£14,166</td><td>£51,260</td></tr><tr><td>Net Return</td><td>£7,779</td><td>£8,068</td><td>£13,745</td><td>£15,717</td><td>£16,799</td><td>£62,108</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>