<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>£15,336</td><td>£15,643</td><td>£16,034</td><td>£16,435</td><td>£16,845</td><td>£80,293</td></tr><tr><td>Total Expenses</td><td>£11,403</td><td>£11,481</td><td>£11,564</td><td>£11,648</td><td>£11,733</td><td>£57,829</td></tr><tr><td>Profit Before Tax</td><td>£3,933</td><td>£4,162</td><td>£4,470</td><td>£4,786</td><td>£5,113</td><td>£22,464</td></tr><tr><td>Profit After Tax      </td><td>£3,185</td><td>£3,371</td><td>£3,621</td><td>£3,877</td><td>£4,141</td><td>£18,195</td></tr><tr><td>Change In Property Value</td><td>£3,950</td><td>£4,029</td><td>£8,219</td><td>£10,685</td><td>£12,341</td><td>£39,224</td></tr><tr><td>Net Return</td><td>£7,135</td><td>£7,400</td><td>£11,840</td><td>£14,562</td><td>£16,482</td><td>£57,420</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>