<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>£14,196</td><td>£14,409</td><td>£14,769</td><td>£15,138</td><td>£15,593</td><td>£74,105</td></tr><tr><td>Total Expenses</td><td>£11,950</td><td>£12,017</td><td>£12,096</td><td>£12,177</td><td>£12,265</td><td>£60,504</td></tr><tr><td>Profit Before Tax</td><td>£2,246</td><td>£2,392</td><td>£2,673</td><td>£2,962</td><td>£3,328</td><td>£13,601</td></tr><tr><td>Profit After Tax      </td><td>£1,819</td><td>£1,937</td><td>£2,165</td><td>£2,399</td><td>£2,695</td><td>£11,017</td></tr><tr><td>Change In Property Value</td><td>£4,300</td><td>£4,386</td><td>£8,947</td><td>£11,632</td><td>£12,213</td><td>£41,478</td></tr><tr><td>Net Return</td><td>£6,119</td><td>£6,323</td><td>£11,113</td><td>£14,031</td><td>£14,909</td><td>£52,495</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>