<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>£13,344</td><td>£13,544</td><td>£13,883</td><td>£14,230</td><td>£14,657</td><td>£69,657</td></tr><tr><td>Total Expenses</td><td>£10,159</td><td>£10,225</td><td>£10,301</td><td>£10,380</td><td>£10,465</td><td>£51,530</td></tr><tr><td>Profit Before Tax</td><td>£3,186</td><td>£3,320</td><td>£3,581</td><td>£3,850</td><td>£4,191</td><td>£18,128</td></tr><tr><td>Profit After Tax      </td><td>£2,580</td><td>£2,689</td><td>£2,901</td><td>£3,118</td><td>£3,395</td><td>£14,684</td></tr><tr><td>Change In Property Value</td><td>£1,720</td><td>£1,737</td><td>£5,264</td><td>£7,229</td><td>£8,458</td><td>£24,407</td></tr><tr><td>Net Return</td><td>£4,300</td><td>£4,426</td><td>£8,165</td><td>£10,347</td><td>£11,853</td><td>£39,091</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</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>74%</td></tr></tbody></table></div></div></template></turbo-stream>