<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>£14,352</td><td>£14,567</td><td>£14,931</td><td>£15,305</td><td>£15,764</td><td>£74,919</td></tr><tr><td>Total Expenses</td><td>£10,375</td><td>£10,433</td><td>£10,504</td><td>£10,577</td><td>£10,657</td><td>£52,546</td></tr><tr><td>Profit Before Tax</td><td>£3,977</td><td>£4,134</td><td>£4,427</td><td>£4,728</td><td>£5,107</td><td>£22,373</td></tr><tr><td>Profit After Tax      </td><td>£3,221</td><td>£3,348</td><td>£3,586</td><td>£3,830</td><td>£4,137</td><td>£18,122</td></tr><tr><td>Change In Property Value</td><td>£1,850</td><td>£1,869</td><td>£5,662</td><td>£7,775</td><td>£9,097</td><td>£26,252</td></tr><tr><td>Net Return</td><td>£5,071</td><td>£5,217</td><td>£9,248</td><td>£11,605</td><td>£13,234</td><td>£44,375</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>