<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>£15,132</td><td>£15,359</td><td>£15,743</td><td>£16,137</td><td>£16,621</td><td>£78,991</td></tr><tr><td>Total Expenses</td><td>£11,263</td><td>£11,332</td><td>£11,413</td><td>£11,497</td><td>£11,588</td><td>£57,093</td></tr><tr><td>Profit Before Tax</td><td>£3,869</td><td>£4,027</td><td>£4,329</td><td>£4,640</td><td>£5,032</td><td>£21,898</td></tr><tr><td>Profit After Tax      </td><td>£3,134</td><td>£3,262</td><td>£3,507</td><td>£3,758</td><td>£4,076</td><td>£17,737</td></tr><tr><td>Change In Property Value</td><td>£1,950</td><td>£1,970</td><td>£5,968</td><td>£8,195</td><td>£9,589</td><td>£27,671</td></tr><tr><td>Net Return</td><td>£5,084</td><td>£5,231</td><td>£9,474</td><td>£11,954</td><td>£13,665</td><td>£45,408</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>