<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>£13,188</td><td>£13,386</td><td>£13,720</td><td>£14,063</td><td>£14,485</td><td>£68,843</td></tr><tr><td>Total Expenses</td><td>£10,064</td><td>£10,129</td><td>£10,206</td><td>£10,284</td><td>£10,369</td><td>£51,051</td></tr><tr><td>Profit Before Tax</td><td>£3,124</td><td>£3,256</td><td>£3,515</td><td>£3,780</td><td>£4,117</td><td>£17,792</td></tr><tr><td>Profit After Tax      </td><td>£2,531</td><td>£2,638</td><td>£2,847</td><td>£3,061</td><td>£3,334</td><td>£14,411</td></tr><tr><td>Change In Property Value</td><td>£1,700</td><td>£1,717</td><td>£5,203</td><td>£7,145</td><td>£8,359</td><td>£24,124</td></tr><tr><td>Net Return</td><td>£4,231</td><td>£4,355</td><td>£8,049</td><td>£10,206</td><td>£11,694</td><td>£38,535</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>22%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>