<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>£13,740</td><td>£13,946</td><td>£14,295</td><td>£14,652</td><td>£15,092</td><td>£71,725</td></tr><tr><td>Total Expenses</td><td>£11,396</td><td>£11,428</td><td>£11,474</td><td>£11,520</td><td>£11,575</td><td>£57,393</td></tr><tr><td>Profit Before Tax</td><td>£2,344</td><td>£2,518</td><td>£2,821</td><td>£3,132</td><td>£3,517</td><td>£14,331</td></tr><tr><td>Profit After Tax      </td><td>£1,899</td><td>£2,040</td><td>£2,285</td><td>£2,537</td><td>£2,848</td><td>£11,608</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,654</td><td>£8,654</td><td>£11,516</td><td>£13,371</td><td>£40,795</td></tr><tr><td>Net Return</td><td>£5,499</td><td>£5,694</td><td>£10,939</td><td>£14,053</td><td>£16,220</td><td>£52,403</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>