<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>£14,400</td><td>£14,688</td><td>£15,055</td><td>£15,432</td><td>£15,817</td><td>£75,392</td></tr><tr><td>Total Expenses</td><td>£11,462</td><td>£11,502</td><td>£11,550</td><td>£11,598</td><td>£11,648</td><td>£57,760</td></tr><tr><td>Profit Before Tax</td><td>£2,938</td><td>£3,186</td><td>£3,505</td><td>£3,833</td><td>£4,170</td><td>£17,632</td></tr><tr><td>Profit After Tax      </td><td>£2,380</td><td>£2,580</td><td>£2,839</td><td>£3,105</td><td>£3,378</td><td>£14,282</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£12,731</td><td>£16,041</td><td>£17,003</td><td>£60,391</td></tr><tr><td>Net Return</td><td>£9,580</td><td>£9,996</td><td>£15,570</td><td>£19,146</td><td>£20,381</td><td>£74,673</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>