<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>£12,228</td><td>£12,411</td><td>£12,722</td><td>£13,040</td><td>£13,431</td><td>£63,832</td></tr><tr><td>Total Expenses</td><td>£10,920</td><td>£10,984</td><td>£11,058</td><td>£11,134</td><td>£11,216</td><td>£55,311</td></tr><tr><td>Profit Before Tax</td><td>£1,308</td><td>£1,427</td><td>£1,664</td><td>£1,906</td><td>£2,215</td><td>£8,521</td></tr><tr><td>Profit After Tax      </td><td>£1,060</td><td>£1,156</td><td>£1,348</td><td>£1,544</td><td>£1,794</td><td>£6,902</td></tr><tr><td>Change In Property Value</td><td>£5,820</td><td>£5,995</td><td>£11,320</td><td>£13,028</td><td>£13,810</td><td>£49,972</td></tr><tr><td>Net Return</td><td>£6,880</td><td>£7,151</td><td>£12,667</td><td>£14,572</td><td>£15,604</td><td>£56,874</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>12%</td><td>12%</td><td>21%</td><td>25%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>