<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>£13,788</td><td>£14,064</td><td>£14,415</td><td>£14,776</td><td>£15,145</td><td>£72,188</td></tr><tr><td>Total Expenses</td><td>£10,520</td><td>£10,594</td><td>£10,672</td><td>£10,752</td><td>£10,831</td><td>£53,370</td></tr><tr><td>Profit Before Tax</td><td>£3,268</td><td>£3,470</td><td>£3,743</td><td>£4,024</td><td>£4,314</td><td>£18,818</td></tr><tr><td>Profit After Tax      </td><td>£2,647</td><td>£2,811</td><td>£3,032</td><td>£3,259</td><td>£3,494</td><td>£15,243</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,672</td><td>£7,491</td><td>£9,738</td><td>£11,248</td><td>£35,749</td></tr><tr><td>Net Return</td><td>£6,247</td><td>£6,483</td><td>£10,523</td><td>£12,997</td><td>£14,742</td><td>£50,991</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>12%</td><td>15%</td><td>17%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>