<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>£13,188</td><td>£13,452</td><td>£13,788</td><td>£14,133</td><td>£14,486</td><td>£69,047</td></tr><tr><td>Total Expenses</td><td>£10,064</td><td>£10,136</td><td>£10,213</td><td>£10,291</td><td>£10,369</td><td>£51,072</td></tr><tr><td>Profit Before Tax</td><td>£3,124</td><td>£3,316</td><td>£3,576</td><td>£3,842</td><td>£4,117</td><td>£17,975</td></tr><tr><td>Profit After Tax      </td><td>£2,531</td><td>£2,686</td><td>£2,896</td><td>£3,112</td><td>£3,335</td><td>£14,560</td></tr><tr><td>Change In Property Value</td><td>£3,400</td><td>£3,468</td><td>£7,075</td><td>£9,197</td><td>£10,623</td><td>£33,763</td></tr><tr><td>Net Return</td><td>£5,931</td><td>£6,154</td><td>£9,971</td><td>£12,309</td><td>£13,958</td><td>£48,322</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>12%</td><td>15%</td><td>17%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>