<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>£10,788</td><td>£10,950</td><td>£11,224</td><td>£11,504</td><td>£11,849</td><td>£56,315</td></tr><tr><td>Total Expenses</td><td>£8,718</td><td>£8,746</td><td>£8,784</td><td>£8,823</td><td>£8,868</td><td>£43,940</td></tr><tr><td>Profit Before Tax</td><td>£2,070</td><td>£2,204</td><td>£2,439</td><td>£2,681</td><td>£2,981</td><td>£12,375</td></tr><tr><td>Profit After Tax      </td><td>£1,676</td><td>£1,785</td><td>£1,976</td><td>£2,172</td><td>£2,415</td><td>£10,024</td></tr><tr><td>Change In Property Value</td><td>£6,298</td><td>£6,519</td><td>£10,602</td><td>£12,202</td><td>£12,934</td><td>£48,556</td></tr><tr><td>Net Return</td><td>£7,975</td><td>£8,304</td><td>£12,578</td><td>£14,374</td><td>£15,349</td><td>£58,579</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>