<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>£14,388</td><td>£14,676</td><td>£15,043</td><td>£15,419</td><td>£15,804</td><td>£75,329</td></tr><tr><td>Total Expenses</td><td>£10,779</td><td>£10,853</td><td>£10,933</td><td>£11,015</td><td>£11,096</td><td>£54,676</td></tr><tr><td>Profit Before Tax</td><td>£3,609</td><td>£3,822</td><td>£4,110</td><td>£4,404</td><td>£4,708</td><td>£20,654</td></tr><tr><td>Profit After Tax      </td><td>£2,924</td><td>£3,096</td><td>£3,329</td><td>£3,567</td><td>£3,814</td><td>£16,730</td></tr><tr><td>Change In Property Value</td><td>£3,700</td><td>£3,774</td><td>£7,699</td><td>£10,009</td><td>£11,560</td><td>£36,742</td></tr><tr><td>Net Return</td><td>£6,624</td><td>£6,870</td><td>£11,028</td><td>£13,576</td><td>£15,374</td><td>£53,471</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>