<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>£13,080</td><td>£13,342</td><td>£13,675</td><td>£14,017</td><td>£14,367</td><td>£68,481</td></tr><tr><td>Total Expenses</td><td>£10,457</td><td>£10,495</td><td>£10,539</td><td>£10,584</td><td>£10,630</td><td>£52,705</td></tr><tr><td>Profit Before Tax</td><td>£2,623</td><td>£2,847</td><td>£3,136</td><td>£3,433</td><td>£3,738</td><td>£15,777</td></tr><tr><td>Profit After Tax      </td><td>£2,125</td><td>£2,306</td><td>£2,540</td><td>£2,781</td><td>£3,028</td><td>£12,779</td></tr><tr><td>Change In Property Value</td><td>£6,540</td><td>£6,736</td><td>£11,564</td><td>£14,570</td><td>£15,445</td><td>£54,855</td></tr><tr><td>Net Return</td><td>£8,665</td><td>£9,042</td><td>£14,104</td><td>£17,351</td><td>£18,472</td><td>£67,634</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>