<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>£13,800</td><td>£14,076</td><td>£14,428</td><td>£14,789</td><td>£15,158</td><td>£72,251</td></tr><tr><td>Total Expenses</td><td>£10,323</td><td>£10,397</td><td>£10,475</td><td>£10,555</td><td>£10,634</td><td>£52,384</td></tr><tr><td>Profit Before Tax</td><td>£3,477</td><td>£3,679</td><td>£3,953</td><td>£4,234</td><td>£4,524</td><td>£19,867</td></tr><tr><td>Profit After Tax      </td><td>£2,816</td><td>£2,980</td><td>£3,202</td><td>£3,429</td><td>£3,664</td><td>£16,092</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,570</td><td>£7,283</td><td>£9,468</td><td>£10,935</td><td>£34,756</td></tr><tr><td>Net Return</td><td>£6,316</td><td>£6,550</td><td>£10,485</td><td>£12,897</td><td>£14,599</td><td>£50,848</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>