<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>£11,400</td><td>£11,571</td><td>£11,860</td><td>£12,157</td><td>£12,521</td><td>£59,510</td></tr><tr><td>Total Expenses</td><td>£8,893</td><td>£8,956</td><td>£9,028</td><td>£9,101</td><td>£9,181</td><td>£45,159</td></tr><tr><td>Profit Before Tax</td><td>£2,507</td><td>£2,615</td><td>£2,832</td><td>£3,055</td><td>£3,341</td><td>£14,351</td></tr><tr><td>Profit After Tax      </td><td>£2,031</td><td>£2,118</td><td>£2,294</td><td>£2,475</td><td>£2,706</td><td>£11,624</td></tr><tr><td>Change In Property Value</td><td>£1,450</td><td>£1,465</td><td>£4,437</td><td>£6,094</td><td>£7,130</td><td>£20,576</td></tr><tr><td>Net Return</td><td>£3,481</td><td>£3,583</td><td>£6,732</td><td>£8,569</td><td>£9,836</td><td>£32,200</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>