<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>£14,748</td><td>£14,969</td><td>£15,343</td><td>£15,727</td><td>£16,199</td><td>£76,987</td></tr><tr><td>Total Expenses</td><td>£10,399</td><td>£10,453</td><td>£10,520</td><td>£10,589</td><td>£10,666</td><td>£52,627</td></tr><tr><td>Profit Before Tax</td><td>£4,349</td><td>£4,516</td><td>£4,823</td><td>£5,138</td><td>£5,533</td><td>£24,359</td></tr><tr><td>Profit After Tax      </td><td>£3,523</td><td>£3,658</td><td>£3,907</td><td>£4,162</td><td>£4,482</td><td>£19,731</td></tr><tr><td>Change In Property Value</td><td>£1,900</td><td>£1,919</td><td>£5,815</td><td>£7,985</td><td>£9,343</td><td>£26,962</td></tr><tr><td>Net Return</td><td>£5,423</td><td>£5,577</td><td>£9,721</td><td>£12,147</td><td>£13,825</td><td>£46,693</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>