<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>£14,304</td><td>£14,519</td><td>£14,882</td><td>£15,254</td><td>£15,711</td><td>£74,669</td></tr><tr><td>Total Expenses</td><td>£11,365</td><td>£11,433</td><td>£11,512</td><td>£11,593</td><td>£11,682</td><td>£57,585</td></tr><tr><td>Profit Before Tax</td><td>£2,939</td><td>£3,086</td><td>£3,369</td><td>£3,660</td><td>£4,030</td><td>£17,084</td></tr><tr><td>Profit After Tax      </td><td>£2,380</td><td>£2,499</td><td>£2,729</td><td>£2,965</td><td>£3,264</td><td>£13,838</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,518</td></tr><tr><td>Net Return</td><td>£8,380</td><td>£8,679</td><td>£14,399</td><td>£16,396</td><td>£17,501</td><td>£65,356</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>