<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>£15,540</td><td>£15,851</td><td>£16,247</td><td>£16,653</td><td>£17,070</td><td>£81,361</td></tr><tr><td>Total Expenses</td><td>£11,092</td><td>£11,169</td><td>£11,252</td><td>£11,336</td><td>£11,421</td><td>£56,271</td></tr><tr><td>Profit Before Tax</td><td>£4,448</td><td>£4,681</td><td>£4,995</td><td>£5,317</td><td>£5,649</td><td>£25,090</td></tr><tr><td>Profit After Tax      </td><td>£3,603</td><td>£3,792</td><td>£4,046</td><td>£4,307</td><td>£4,576</td><td>£20,323</td></tr><tr><td>Change In Property Value</td><td>£3,800</td><td>£3,876</td><td>£7,907</td><td>£10,279</td><td>£11,872</td><td>£37,735</td></tr><tr><td>Net Return</td><td>£7,403</td><td>£7,668</td><td>£11,953</td><td>£14,586</td><td>£16,448</td><td>£58,058</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>13%</td><td>16%</td><td>18%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>