<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>£15,480</td><td>£15,712</td><td>£16,105</td><td>£16,508</td><td>£17,003</td><td>£80,808</td></tr><tr><td>Total Expenses</td><td>£12,185</td><td>£12,275</td><td>£12,376</td><td>£12,480</td><td>£12,591</td><td>£61,907</td></tr><tr><td>Profit Before Tax</td><td>£3,295</td><td>£3,438</td><td>£3,729</td><td>£4,028</td><td>£4,411</td><td>£18,901</td></tr><tr><td>Profit After Tax      </td><td>£2,669</td><td>£2,785</td><td>£3,020</td><td>£3,262</td><td>£3,573</td><td>£15,310</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£6,026</td><td>£11,378</td><td>£13,095</td><td>£13,881</td><td>£50,230</td></tr><tr><td>Net Return</td><td>£8,519</td><td>£8,810</td><td>£14,399</td><td>£16,358</td><td>£17,454</td><td>£65,540</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>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>