<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>£13,200</td><td>£13,398</td><td>£13,733</td><td>£14,076</td><td>£14,499</td><td>£68,906</td></tr><tr><td>Total Expenses</td><td>£10,660</td><td>£10,726</td><td>£10,802</td><td>£10,880</td><td>£10,965</td><td>£54,033</td></tr><tr><td>Profit Before Tax</td><td>£2,540</td><td>£2,672</td><td>£2,931</td><td>£3,196</td><td>£3,533</td><td>£14,873</td></tr><tr><td>Profit After Tax      </td><td>£2,058</td><td>£2,165</td><td>£2,374</td><td>£2,589</td><td>£2,862</td><td>£12,047</td></tr><tr><td>Change In Property Value</td><td>£2,775</td><td>£2,817</td><td>£6,671</td><td>£8,877</td><td>£10,307</td><td>£31,446</td></tr><tr><td>Net Return</td><td>£4,833</td><td>£4,981</td><td>£9,045</td><td>£11,466</td><td>£13,169</td><td>£43,493</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>