<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>£15,168</td><td>£15,471</td><td>£15,858</td><td>£16,255</td><td>£16,661</td><td>£79,413</td></tr><tr><td>Total Expenses</td><td>£9,865</td><td>£9,941</td><td>£10,023</td><td>£10,106</td><td>£10,190</td><td>£50,125</td></tr><tr><td>Profit Before Tax</td><td>£5,303</td><td>£5,530</td><td>£5,835</td><td>£6,148</td><td>£6,471</td><td>£29,288</td></tr><tr><td>Profit After Tax      </td><td>£4,296</td><td>£4,479</td><td>£4,727</td><td>£4,980</td><td>£5,242</td><td>£23,724</td></tr><tr><td>Change In Property Value</td><td>£3,200</td><td>£3,264</td><td>£6,659</td><td>£8,656</td><td>£9,998</td><td>£31,777</td></tr><tr><td>Net Return</td><td>£7,496</td><td>£7,743</td><td>£11,385</td><td>£13,636</td><td>£15,240</td><td>£55,500</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>17%</td><td>20%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>