<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>£11,304</td><td>£11,530</td><td>£11,818</td><td>£12,114</td><td>£12,417</td><td>£59,183</td></tr><tr><td>Total Expenses</td><td>£9,367</td><td>£9,401</td><td>£9,441</td><td>£9,481</td><td>£9,522</td><td>£47,212</td></tr><tr><td>Profit Before Tax</td><td>£1,937</td><td>£2,129</td><td>£2,378</td><td>£2,633</td><td>£2,894</td><td>£11,971</td></tr><tr><td>Profit After Tax      </td><td>£1,569</td><td>£1,724</td><td>£1,926</td><td>£2,132</td><td>£2,345</td><td>£9,696</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£3,978</td><td>£8,115</td><td>£10,550</td><td>£12,185</td><td>£38,728</td></tr><tr><td>Net Return</td><td>£5,469</td><td>£5,702</td><td>£10,041</td><td>£12,682</td><td>£14,529</td><td>£48,424</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>