<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>£11,664</td><td>£11,839</td><td>£12,135</td><td>£12,438</td><td>£12,811</td><td>£60,888</td></tr><tr><td>Total Expenses</td><td>£10,395</td><td>£10,424</td><td>£10,464</td><td>£10,506</td><td>£10,554</td><td>£52,342</td></tr><tr><td>Profit Before Tax</td><td>£1,269</td><td>£1,415</td><td>£1,671</td><td>£1,933</td><td>£2,258</td><td>£8,546</td></tr><tr><td>Profit After Tax      </td><td>£1,028</td><td>£1,146</td><td>£1,353</td><td>£1,566</td><td>£1,829</td><td>£6,922</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£12,497</td><td>£42,443</td></tr><tr><td>Net Return</td><td>£5,428</td><td>£5,634</td><td>£10,509</td><td>£13,468</td><td>£14,326</td><td>£49,365</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>21%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>