<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>£13,500</td><td>£13,770</td><td>£14,114</td><td>£14,467</td><td>£14,829</td><td>£70,680</td></tr><tr><td>Total Expenses</td><td>£10,777</td><td>£10,815</td><td>£10,861</td><td>£10,907</td><td>£10,954</td><td>£54,313</td></tr><tr><td>Profit Before Tax</td><td>£2,723</td><td>£2,955</td><td>£3,254</td><td>£3,560</td><td>£3,875</td><td>£16,367</td></tr><tr><td>Profit After Tax      </td><td>£2,206</td><td>£2,393</td><td>£2,636</td><td>£2,884</td><td>£3,139</td><td>£13,257</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,953</td><td>£11,935</td><td>£15,038</td><td>£15,941</td><td>£56,616</td></tr><tr><td>Net Return</td><td>£8,956</td><td>£9,346</td><td>£14,571</td><td>£17,922</td><td>£19,079</td><td>£69,874</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>