<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>£13,296</td><td>£13,495</td><td>£13,833</td><td>£14,179</td><td>£14,604</td><td>£69,407</td></tr><tr><td>Total Expenses</td><td>£10,868</td><td>£10,934</td><td>£11,010</td><td>£11,089</td><td>£11,174</td><td>£55,075</td></tr><tr><td>Profit Before Tax</td><td>£2,428</td><td>£2,562</td><td>£2,822</td><td>£3,090</td><td>£3,430</td><td>£14,332</td></tr><tr><td>Profit After Tax      </td><td>£1,967</td><td>£2,075</td><td>£2,286</td><td>£2,503</td><td>£2,778</td><td>£11,609</td></tr><tr><td>Change In Property Value</td><td>£4,750</td><td>£4,869</td><td>£8,983</td><td>£11,473</td><td>£13,204</td><td>£43,279</td></tr><tr><td>Net Return</td><td>£6,717</td><td>£6,944</td><td>£11,269</td><td>£13,976</td><td>£15,983</td><td>£54,888</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>24%</td><td>28%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>