<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>£11,532</td><td>£11,705</td><td>£11,998</td><td>£12,298</td><td>£12,666</td><td>£60,199</td></tr><tr><td>Total Expenses</td><td>£9,878</td><td>£9,941</td><td>£10,014</td><td>£10,087</td><td>£10,167</td><td>£50,088</td></tr><tr><td>Profit Before Tax</td><td>£1,654</td><td>£1,764</td><td>£1,984</td><td>£2,210</td><td>£2,499</td><td>£10,111</td></tr><tr><td>Profit After Tax      </td><td>£1,340</td><td>£1,428</td><td>£1,607</td><td>£1,790</td><td>£2,025</td><td>£8,190</td></tr><tr><td>Change In Property Value</td><td>£5,085</td><td>£5,238</td><td>£9,890</td><td>£11,383</td><td>£12,066</td><td>£43,661</td></tr><tr><td>Net Return</td><td>£6,425</td><td>£6,666</td><td>£11,497</td><td>£13,173</td><td>£14,090</td><td>£51,851</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>