<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>£10,154</td><td>£10,223</td><td>£10,301</td><td>£10,381</td><td>£10,467</td><td>£51,526</td></tr><tr><td>Profit Before Tax</td><td>£2,542</td><td>£2,664</td><td>£2,908</td><td>£3,158</td><td>£3,478</td><td>£14,749</td></tr><tr><td>Profit After Tax      </td><td>£2,059</td><td>£2,158</td><td>£2,355</td><td>£2,558</td><td>£2,817</td><td>£11,947</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>£5,459</td><td>£5,626</td><td>£9,430</td><td>£11,755</td><td>£12,474</td><td>£44,744</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>