<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>£13,320</td><td>£13,586</td><td>£13,926</td><td>£14,274</td><td>£14,631</td><td>£69,738</td></tr><tr><td>Total Expenses</td><td>£9,639</td><td>£9,688</td><td>£9,742</td><td>£9,799</td><td>£9,855</td><td>£48,722</td></tr><tr><td>Profit Before Tax</td><td>£3,681</td><td>£3,899</td><td>£4,184</td><td>£4,476</td><td>£4,776</td><td>£21,015</td></tr><tr><td>Profit After Tax      </td><td>£2,982</td><td>£3,158</td><td>£3,389</td><td>£3,625</td><td>£3,869</td><td>£17,022</td></tr><tr><td>Change In Property Value</td><td>£3,700</td><td>£3,774</td><td>£7,699</td><td>£10,009</td><td>£11,560</td><td>£36,742</td></tr><tr><td>Net Return</td><td>£6,682</td><td>£6,932</td><td>£11,088</td><td>£13,634</td><td>£15,429</td><td>£53,764</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>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>