<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>£11,136</td><td>£11,303</td><td>£11,586</td><td>£11,875</td><td>£12,232</td><td>£58,131</td></tr><tr><td>Total Expenses</td><td>£8,668</td><td>£8,731</td><td>£8,802</td><td>£8,875</td><td>£8,953</td><td>£44,029</td></tr><tr><td>Profit Before Tax</td><td>£2,468</td><td>£2,572</td><td>£2,784</td><td>£3,000</td><td>£3,278</td><td>£14,103</td></tr><tr><td>Profit After Tax      </td><td>£1,999</td><td>£2,084</td><td>£2,255</td><td>£2,430</td><td>£2,655</td><td>£11,423</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,326</td><td>£8,169</td><td>£9,402</td><td>£9,966</td><td>£36,062</td></tr><tr><td>Net Return</td><td>£6,199</td><td>£6,410</td><td>£10,424</td><td>£11,832</td><td>£12,621</td><td>£47,485</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>