<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>£10,884</td><td>£11,047</td><td>£11,323</td><td>£11,607</td><td>£11,955</td><td>£56,816</td></tr><tr><td>Total Expenses</td><td>£8,234</td><td>£8,262</td><td>£8,300</td><td>£8,339</td><td>£8,385</td><td>£41,520</td></tr><tr><td>Profit Before Tax</td><td>£2,650</td><td>£2,785</td><td>£3,023</td><td>£3,267</td><td>£3,570</td><td>£15,296</td></tr><tr><td>Profit After Tax      </td><td>£2,147</td><td>£2,256</td><td>£2,449</td><td>£2,646</td><td>£2,892</td><td>£12,390</td></tr><tr><td>Change In Property Value</td><td>£3,350</td><td>£3,417</td><td>£6,971</td><td>£9,062</td><td>£9,515</td><td>£32,315</td></tr><tr><td>Net Return</td><td>£5,497</td><td>£5,673</td><td>£9,420</td><td>£11,708</td><td>£12,407</td><td>£44,704</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>11%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>