<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>£13,944</td><td>£14,153</td><td>£14,507</td><td>£14,870</td><td>£15,316</td><td>£72,790</td></tr><tr><td>Total Expenses</td><td>£11,131</td><td>£11,198</td><td>£11,276</td><td>£11,356</td><td>£11,444</td><td>£56,405</td></tr><tr><td>Profit Before Tax</td><td>£2,813</td><td>£2,955</td><td>£3,231</td><td>£3,513</td><td>£3,872</td><td>£16,384</td></tr><tr><td>Profit After Tax      </td><td>£2,279</td><td>£2,394</td><td>£2,617</td><td>£2,846</td><td>£3,136</td><td>£13,271</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>£8,129</td><td>£8,419</td><td>£13,995</td><td>£15,941</td><td>£17,017</td><td>£63,501</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>22%</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>