<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>£12,192</td><td>£12,375</td><td>£12,684</td><td>£13,001</td><td>£13,391</td><td>£63,644</td></tr><tr><td>Total Expenses</td><td>£10,361</td><td>£10,425</td><td>£10,499</td><td>£10,574</td><td>£10,656</td><td>£52,515</td></tr><tr><td>Profit Before Tax</td><td>£1,831</td><td>£1,950</td><td>£2,185</td><td>£2,427</td><td>£2,735</td><td>£11,129</td></tr><tr><td>Profit After Tax      </td><td>£1,483</td><td>£1,579</td><td>£1,770</td><td>£1,966</td><td>£2,216</td><td>£9,014</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£6,883</td><td>£7,141</td><td>£12,273</td><td>£14,054</td><td>£15,029</td><td>£55,380</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>26%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>