<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>£13,836</td><td>£14,044</td><td>£14,395</td><td>£14,754</td><td>£15,197</td><td>£72,226</td></tr><tr><td>Total Expenses</td><td>£10,770</td><td>£10,838</td><td>£10,917</td><td>£10,998</td><td>£11,086</td><td>£54,611</td></tr><tr><td>Profit Before Tax</td><td>£3,066</td><td>£3,205</td><td>£3,477</td><td>£3,756</td><td>£4,111</td><td>£17,615</td></tr><tr><td>Profit After Tax      </td><td>£2,483</td><td>£2,596</td><td>£2,817</td><td>£3,043</td><td>£3,330</td><td>£14,268</td></tr><tr><td>Change In Property Value</td><td>£4,625</td><td>£4,741</td><td>£8,746</td><td>£11,171</td><td>£12,857</td><td>£42,140</td></tr><tr><td>Net Return</td><td>£7,108</td><td>£7,337</td><td>£11,563</td><td>£14,214</td><td>£16,187</td><td>£56,409</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>20%</td><td>25%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>