<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>£12,156</td><td>£12,399</td><td>£12,709</td><td>£13,027</td><td>£13,352</td><td>£63,644</td></tr><tr><td>Total Expenses</td><td>£10,754</td><td>£10,824</td><td>£10,898</td><td>£10,974</td><td>£11,049</td><td>£54,499</td></tr><tr><td>Profit Before Tax</td><td>£1,402</td><td>£1,575</td><td>£1,811</td><td>£2,053</td><td>£2,304</td><td>£9,145</td></tr><tr><td>Profit After Tax      </td><td>£1,136</td><td>£1,276</td><td>£1,467</td><td>£1,663</td><td>£1,866</td><td>£7,407</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£10,079</td><td>£12,699</td><td>£13,461</td><td>£47,809</td></tr><tr><td>Net Return</td><td>£6,836</td><td>£7,147</td><td>£11,545</td><td>£14,362</td><td>£15,327</td><td>£55,217</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>25%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>