<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>£11,844</td><td>£12,022</td><td>£12,322</td><td>£12,630</td><td>£13,009</td><td>£61,827</td></tr><tr><td>Total Expenses</td><td>£10,524</td><td>£10,588</td><td>£10,661</td><td>£10,736</td><td>£10,816</td><td>£53,325</td></tr><tr><td>Profit Before Tax</td><td>£1,320</td><td>£1,434</td><td>£1,661</td><td>£1,895</td><td>£2,193</td><td>£8,502</td></tr><tr><td>Profit After Tax      </td><td>£1,069</td><td>£1,161</td><td>£1,346</td><td>£1,535</td><td>£1,776</td><td>£6,887</td></tr><tr><td>Change In Property Value</td><td>£3,700</td><td>£3,774</td><td>£7,699</td><td>£10,009</td><td>£10,509</td><td>£35,691</td></tr><tr><td>Net Return</td><td>£4,769</td><td>£4,935</td><td>£9,044</td><td>£11,543</td><td>£12,285</td><td>£42,577</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>8%</td><td>9%</td><td>16%</td><td>20%</td><td>22%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>