<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>£13,968</td><td>£14,178</td><td>£14,532</td><td>£14,895</td><td>£15,342</td><td>£72,915</td></tr><tr><td>Total Expenses</td><td>£10,538</td><td>£10,605</td><td>£10,683</td><td>£10,764</td><td>£10,851</td><td>£53,441</td></tr><tr><td>Profit Before Tax</td><td>£3,430</td><td>£3,572</td><td>£3,849</td><td>£4,132</td><td>£4,491</td><td>£19,474</td></tr><tr><td>Profit After Tax      </td><td>£2,778</td><td>£2,894</td><td>£3,117</td><td>£3,347</td><td>£3,638</td><td>£15,774</td></tr><tr><td>Change In Property Value</td><td>£1,800</td><td>£1,818</td><td>£5,508</td><td>£7,565</td><td>£8,851</td><td>£25,542</td></tr><tr><td>Net Return</td><td>£4,578</td><td>£4,712</td><td>£8,626</td><td>£10,911</td><td>£12,489</td><td>£41,316</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>