<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>£14,928</td><td>£15,152</td><td>£15,531</td><td>£15,919</td><td>£16,397</td><td>£77,926</td></tr><tr><td>Total Expenses</td><td>£12,221</td><td>£12,290</td><td>£12,371</td><td>£12,453</td><td>£12,544</td><td>£61,878</td></tr><tr><td>Profit Before Tax</td><td>£2,707</td><td>£2,862</td><td>£3,160</td><td>£3,466</td><td>£3,853</td><td>£16,048</td></tr><tr><td>Profit After Tax      </td><td>£2,192</td><td>£2,318</td><td>£2,560</td><td>£2,807</td><td>£3,121</td><td>£12,999</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,350</td><td>£7,933</td><td>£10,556</td><td>£12,257</td><td>£37,395</td></tr><tr><td>Net Return</td><td>£5,492</td><td>£5,668</td><td>£10,492</td><td>£13,363</td><td>£15,378</td><td>£50,394</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>23%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>