<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>£13,584</td><td>£13,788</td><td>£14,132</td><td>£14,486</td><td>£14,920</td><td>£70,910</td></tr><tr><td>Total Expenses</td><td>£10,302</td><td>£10,368</td><td>£10,445</td><td>£10,525</td><td>£10,611</td><td>£52,250</td></tr><tr><td>Profit Before Tax</td><td>£3,282</td><td>£3,420</td><td>£3,687</td><td>£3,961</td><td>£4,310</td><td>£18,660</td></tr><tr><td>Profit After Tax      </td><td>£2,659</td><td>£2,770</td><td>£2,987</td><td>£3,209</td><td>£3,491</td><td>£15,115</td></tr><tr><td>Change In Property Value</td><td>£1,750</td><td>£1,768</td><td>£5,356</td><td>£7,355</td><td>£8,605</td><td>£24,833</td></tr><tr><td>Net Return</td><td>£4,409</td><td>£4,538</td><td>£8,342</td><td>£10,564</td><td>£12,096</td><td>£39,948</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>28%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>23%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>