<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>£13,452</td><td>£13,654</td><td>£13,995</td><td>£14,345</td><td>£14,775</td><td>£70,221</td></tr><tr><td>Total Expenses</td><td>£10,487</td><td>£10,553</td><td>£10,630</td><td>£10,709</td><td>£10,795</td><td>£53,173</td></tr><tr><td>Profit Before Tax</td><td>£2,965</td><td>£3,101</td><td>£3,365</td><td>£3,636</td><td>£3,981</td><td>£17,048</td></tr><tr><td>Profit After Tax      </td><td>£2,402</td><td>£2,512</td><td>£2,726</td><td>£2,945</td><td>£3,224</td><td>£13,809</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,672</td><td>£7,491</td><td>£9,738</td><td>£10,225</td><td>£34,726</td></tr><tr><td>Net Return</td><td>£6,002</td><td>£6,184</td><td>£10,217</td><td>£12,683</td><td>£13,450</td><td>£48,535</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>