<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>£12,696</td><td>£12,886</td><td>£13,209</td><td>£13,539</td><td>£13,945</td><td>£66,275</td></tr><tr><td>Total Expenses</td><td>£10,014</td><td>£10,079</td><td>£10,155</td><td>£10,231</td><td>£10,315</td><td>£50,795</td></tr><tr><td>Profit Before Tax</td><td>£2,682</td><td>£2,807</td><td>£3,054</td><td>£3,307</td><td>£3,630</td><td>£15,480</td></tr><tr><td>Profit After Tax      </td><td>£2,172</td><td>£2,274</td><td>£2,474</td><td>£2,679</td><td>£2,941</td><td>£12,539</td></tr><tr><td>Change In Property Value</td><td>£3,400</td><td>£3,468</td><td>£7,075</td><td>£9,197</td><td>£9,657</td><td>£32,797</td></tr><tr><td>Net Return</td><td>£5,572</td><td>£5,742</td><td>£9,548</td><td>£11,876</td><td>£12,597</td><td>£45,336</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>