<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>£14,640</td><td>£14,860</td><td>£15,231</td><td>£15,612</td><td>£16,080</td><td>£76,423</td></tr><tr><td>Total Expenses</td><td>£10,693</td><td>£10,726</td><td>£10,774</td><td>£10,823</td><td>£10,880</td><td>£53,896</td></tr><tr><td>Profit Before Tax</td><td>£3,948</td><td>£4,134</td><td>£4,457</td><td>£4,789</td><td>£5,200</td><td>£22,527</td></tr><tr><td>Profit After Tax      </td><td>£3,197</td><td>£3,348</td><td>£3,610</td><td>£3,879</td><td>£4,212</td><td>£18,247</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,638</td><td>£9,246</td><td>£13,221</td><td>£15,216</td><td>£48,820</td></tr><tr><td>Net Return</td><td>£8,697</td><td>£8,986</td><td>£12,856</td><td>£17,100</td><td>£19,428</td><td>£67,067</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>19%</td><td>26%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>