<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>£13,812</td><td>£14,019</td><td>£14,370</td><td>£14,729</td><td>£15,171</td><td>£72,101</td></tr><tr><td>Total Expenses</td><td>£10,443</td><td>£10,510</td><td>£10,588</td><td>£10,668</td><td>£10,755</td><td>£52,964</td></tr><tr><td>Profit Before Tax</td><td>£3,369</td><td>£3,509</td><td>£3,782</td><td>£4,061</td><td>£4,416</td><td>£19,136</td></tr><tr><td>Profit After Tax      </td><td>£2,729</td><td>£2,842</td><td>£3,063</td><td>£3,289</td><td>£3,577</td><td>£15,501</td></tr><tr><td>Change In Property Value</td><td>£1,780</td><td>£1,798</td><td>£5,447</td><td>£7,481</td><td>£8,753</td><td>£25,259</td></tr><tr><td>Net Return</td><td>£4,509</td><td>£4,640</td><td>£8,510</td><td>£10,770</td><td>£12,330</td><td>£40,759</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>