<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>£14,532</td><td>£14,823</td><td>£15,193</td><td>£15,573</td><td>£15,962</td><td>£76,083</td></tr><tr><td>Total Expenses</td><td>£11,330</td><td>£11,381</td><td>£11,438</td><td>£11,497</td><td>£11,556</td><td>£57,203</td></tr><tr><td>Profit Before Tax</td><td>£3,202</td><td>£3,442</td><td>£3,755</td><td>£4,076</td><td>£4,406</td><td>£18,880</td></tr><tr><td>Profit After Tax      </td><td>£2,594</td><td>£2,788</td><td>£3,041</td><td>£3,301</td><td>£3,569</td><td>£15,293</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,590</td><td>£9,364</td><td>£12,173</td><td>£14,059</td><td>£44,686</td></tr><tr><td>Net Return</td><td>£7,094</td><td>£7,378</td><td>£12,405</td><td>£15,474</td><td>£17,628</td><td>£59,979</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>