<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>£10,584</td><td>£10,796</td><td>£11,066</td><td>£11,342</td><td>£11,626</td><td>£55,413</td></tr><tr><td>Total Expenses</td><td>£8,891</td><td>£8,958</td><td>£9,028</td><td>£9,099</td><td>£9,170</td><td>£45,146</td></tr><tr><td>Profit Before Tax</td><td>£1,693</td><td>£1,838</td><td>£2,038</td><td>£2,243</td><td>£2,455</td><td>£10,268</td></tr><tr><td>Profit After Tax      </td><td>£1,372</td><td>£1,489</td><td>£1,651</td><td>£1,817</td><td>£1,989</td><td>£8,317</td></tr><tr><td>Change In Property Value</td><td>£2,940</td><td>£2,999</td><td>£6,118</td><td>£7,953</td><td>£9,186</td><td>£29,195</td></tr><tr><td>Net Return</td><td>£4,312</td><td>£4,487</td><td>£7,768</td><td>£9,770</td><td>£11,174</td><td>£37,511</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>11%</td><td>14%</td><td>16%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>