<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>£14,052</td><td>£14,263</td><td>£14,619</td><td>£14,985</td><td>£15,434</td><td>£73,353</td></tr><tr><td>Total Expenses</td><td>£11,340</td><td>£11,407</td><td>£11,486</td><td>£11,566</td><td>£11,654</td><td>£57,454</td></tr><tr><td>Profit Before Tax</td><td>£2,712</td><td>£2,856</td><td>£3,133</td><td>£3,419</td><td>£3,780</td><td>£15,900</td></tr><tr><td>Profit After Tax      </td><td>£2,197</td><td>£2,313</td><td>£2,538</td><td>£2,769</td><td>£3,062</td><td>£12,879</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,518</td></tr><tr><td>Net Return</td><td>£8,197</td><td>£8,493</td><td>£14,208</td><td>£16,200</td><td>£17,299</td><td>£64,397</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>