<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>£13,884</td><td>£14,092</td><td>£14,445</td><td>£14,806</td><td>£15,250</td><td>£72,476</td></tr><tr><td>Total Expenses</td><td>£10,927</td><td>£10,993</td><td>£11,072</td><td>£11,152</td><td>£11,239</td><td>£55,382</td></tr><tr><td>Profit Before Tax</td><td>£2,957</td><td>£3,099</td><td>£3,373</td><td>£3,654</td><td>£4,011</td><td>£17,094</td></tr><tr><td>Profit After Tax      </td><td>£2,395</td><td>£2,510</td><td>£2,732</td><td>£2,960</td><td>£3,249</td><td>£13,846</td></tr><tr><td>Change In Property Value</td><td>£2,850</td><td>£2,893</td><td>£6,851</td><td>£9,117</td><td>£10,586</td><td>£32,296</td></tr><tr><td>Net Return</td><td>£5,245</td><td>£5,403</td><td>£9,583</td><td>£12,076</td><td>£13,835</td><td>£46,142</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>