<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>£13,992</td><td>£14,202</td><td>£14,557</td><td>£14,921</td><td>£15,368</td><td>£73,040</td></tr><tr><td>Total Expenses</td><td>£10,541</td><td>£10,608</td><td>£10,686</td><td>£10,766</td><td>£10,854</td><td>£53,455</td></tr><tr><td>Profit Before Tax</td><td>£3,451</td><td>£3,594</td><td>£3,871</td><td>£4,154</td><td>£4,515</td><td>£19,585</td></tr><tr><td>Profit After Tax      </td><td>£2,796</td><td>£2,911</td><td>£3,135</td><td>£3,365</td><td>£3,657</td><td>£15,864</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,521</td><td>£10,605</td><td>£12,206</td><td>£12,938</td><td>£48,569</td></tr><tr><td>Net Return</td><td>£9,096</td><td>£9,432</td><td>£13,740</td><td>£15,571</td><td>£16,595</td><td>£64,433</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>29%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>