<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>£11,508</td><td>£11,681</td><td>£11,973</td><td>£12,272</td><td>£12,640</td><td>£60,073</td></tr><tr><td>Total Expenses</td><td>£9,102</td><td>£9,165</td><td>£9,237</td><td>£9,311</td><td>£9,391</td><td>£46,207</td></tr><tr><td>Profit Before Tax</td><td>£2,406</td><td>£2,515</td><td>£2,735</td><td>£2,961</td><td>£3,249</td><td>£13,866</td></tr><tr><td>Profit After Tax      </td><td>£1,949</td><td>£2,037</td><td>£2,215</td><td>£2,398</td><td>£2,632</td><td>£11,232</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£8,752</td><td>£10,073</td><td>£10,678</td><td>£38,638</td></tr><tr><td>Net Return</td><td>£6,449</td><td>£6,672</td><td>£10,968</td><td>£12,471</td><td>£13,310</td><td>£49,870</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>