<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>£13,644</td><td>£13,849</td><td>£14,195</td><td>£14,550</td><td>£14,986</td><td>£71,224</td></tr><tr><td>Total Expenses</td><td>£10,613</td><td>£10,679</td><td>£10,757</td><td>£10,836</td><td>£10,923</td><td>£53,809</td></tr><tr><td>Profit Before Tax</td><td>£3,031</td><td>£3,169</td><td>£3,438</td><td>£3,713</td><td>£4,064</td><td>£17,415</td></tr><tr><td>Profit After Tax      </td><td>£2,455</td><td>£2,567</td><td>£2,785</td><td>£3,008</td><td>£3,291</td><td>£14,106</td></tr><tr><td>Change In Property Value</td><td>£3,654</td><td>£3,727</td><td>£7,603</td><td>£9,884</td><td>£10,378</td><td>£35,247</td></tr><tr><td>Net Return</td><td>£6,109</td><td>£6,294</td><td>£10,388</td><td>£12,892</td><td>£13,670</td><td>£49,353</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>