<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>£13,596</td><td>£13,868</td><td>£14,215</td><td>£14,570</td><td>£14,934</td><td>£71,183</td></tr><tr><td>Total Expenses</td><td>£9,311</td><td>£9,384</td><td>£9,462</td><td>£9,541</td><td>£9,620</td><td>£47,318</td></tr><tr><td>Profit Before Tax</td><td>£4,285</td><td>£4,484</td><td>£4,753</td><td>£5,029</td><td>£5,314</td><td>£23,865</td></tr><tr><td>Profit After Tax      </td><td>£3,471</td><td>£3,632</td><td>£3,850</td><td>£4,073</td><td>£4,304</td><td>£19,331</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,060</td><td>£6,242</td><td>£8,115</td><td>£9,373</td><td>£29,790</td></tr><tr><td>Net Return</td><td>£6,471</td><td>£6,692</td><td>£10,092</td><td>£12,189</td><td>£13,677</td><td>£49,121</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>14%</td><td>17%</td><td>19%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>