<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>£14,772</td><td>£14,994</td><td>£15,368</td><td>£15,753</td><td>£16,225</td><td>£77,112</td></tr><tr><td>Total Expenses</td><td>£11,412</td><td>£11,480</td><td>£11,561</td><td>£11,643</td><td>£11,733</td><td>£57,829</td></tr><tr><td>Profit Before Tax</td><td>£3,360</td><td>£3,513</td><td>£3,808</td><td>£4,110</td><td>£4,492</td><td>£19,283</td></tr><tr><td>Profit After Tax      </td><td>£2,721</td><td>£2,846</td><td>£3,084</td><td>£3,329</td><td>£3,639</td><td>£15,619</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,125</td><td>£9,456</td><td>£12,077</td><td>£13,899</td><td>£45,557</td></tr><tr><td>Net Return</td><td>£7,721</td><td>£7,971</td><td>£12,540</td><td>£15,406</td><td>£17,538</td><td>£61,176</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>