<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>£15,732</td><td>£16,047</td><td>£16,448</td><td>£16,859</td><td>£17,280</td><td>£82,366</td></tr><tr><td>Total Expenses</td><td>£11,201</td><td>£11,278</td><td>£11,361</td><td>£11,446</td><td>£11,531</td><td>£56,817</td></tr><tr><td>Profit Before Tax</td><td>£4,531</td><td>£4,768</td><td>£5,087</td><td>£5,413</td><td>£5,749</td><td>£25,548</td></tr><tr><td>Profit After Tax      </td><td>£3,670</td><td>£3,862</td><td>£4,120</td><td>£4,384</td><td>£4,657</td><td>£20,694</td></tr><tr><td>Change In Property Value</td><td>£3,845</td><td>£3,922</td><td>£8,001</td><td>£10,401</td><td>£12,013</td><td>£38,181</td></tr><tr><td>Net Return</td><td>£7,515</td><td>£7,784</td><td>£12,121</td><td>£14,785</td><td>£16,670</td><td>£58,876</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>