<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>£13,716</td><td>£13,990</td><td>£14,340</td><td>£14,699</td><td>£15,066</td><td>£71,811</td></tr><tr><td>Total Expenses</td><td>£10,937</td><td>£10,976</td><td>£11,022</td><td>£11,069</td><td>£11,116</td><td>£55,121</td></tr><tr><td>Profit Before Tax</td><td>£2,779</td><td>£3,014</td><td>£3,318</td><td>£3,630</td><td>£3,950</td><td>£16,690</td></tr><tr><td>Profit After Tax      </td><td>£2,251</td><td>£2,441</td><td>£2,688</td><td>£2,940</td><td>£3,199</td><td>£13,519</td></tr><tr><td>Change In Property Value</td><td>£6,855</td><td>£7,061</td><td>£12,121</td><td>£15,272</td><td>£16,189</td><td>£57,497</td></tr><tr><td>Net Return</td><td>£9,106</td><td>£9,502</td><td>£14,808</td><td>£18,212</td><td>£19,388</td><td>£71,016</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>