<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>£14,232</td><td>£14,445</td><td>£14,807</td><td>£15,177</td><td>£15,632</td><td>£74,293</td></tr><tr><td>Total Expenses</td><td>£11,319</td><td>£11,386</td><td>£11,465</td><td>£11,546</td><td>£11,634</td><td>£57,349</td></tr><tr><td>Profit Before Tax</td><td>£2,913</td><td>£3,060</td><td>£3,342</td><td>£3,631</td><td>£3,998</td><td>£16,944</td></tr><tr><td>Profit After Tax      </td><td>£2,360</td><td>£2,478</td><td>£2,707</td><td>£2,941</td><td>£3,238</td><td>£13,724</td></tr><tr><td>Change In Property Value</td><td>£5,970</td><td>£6,149</td><td>£11,612</td><td>£13,364</td><td>£14,166</td><td>£51,260</td></tr><tr><td>Net Return</td><td>£8,330</td><td>£8,627</td><td>£14,318</td><td>£16,305</td><td>£17,404</td><td>£64,985</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>