<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>£10,872</td><td>£11,035</td><td>£11,311</td><td>£11,594</td><td>£11,942</td><td>£56,753</td></tr><tr><td>Total Expenses</td><td>£8,840</td><td>£8,902</td><td>£8,973</td><td>£9,045</td><td>£9,123</td><td>£44,883</td></tr><tr><td>Profit Before Tax</td><td>£2,032</td><td>£2,133</td><td>£2,338</td><td>£2,549</td><td>£2,819</td><td>£11,870</td></tr><tr><td>Profit After Tax      </td><td>£1,646</td><td>£1,727</td><td>£1,894</td><td>£2,064</td><td>£2,283</td><td>£9,615</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,481</td><td>£8,461</td><td>£9,737</td><td>£10,322</td><td>£37,350</td></tr><tr><td>Net Return</td><td>£5,996</td><td>£6,208</td><td>£10,354</td><td>£11,802</td><td>£12,605</td><td>£46,965</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>