<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>£13,824</td><td>£14,031</td><td>£14,382</td><td>£14,742</td><td>£15,184</td><td>£72,163</td></tr><tr><td>Total Expenses</td><td>£10,720</td><td>£10,787</td><td>£10,865</td><td>£10,945</td><td>£11,032</td><td>£54,349</td></tr><tr><td>Profit Before Tax</td><td>£3,104</td><td>£3,244</td><td>£3,517</td><td>£3,797</td><td>£4,152</td><td>£17,814</td></tr><tr><td>Profit After Tax      </td><td>£2,514</td><td>£2,628</td><td>£2,849</td><td>£3,075</td><td>£3,363</td><td>£14,429</td></tr><tr><td>Change In Property Value</td><td>£5,549</td><td>£5,715</td><td>£10,792</td><td>£12,420</td><td>£13,166</td><td>£47,641</td></tr><tr><td>Net Return</td><td>£8,063</td><td>£8,343</td><td>£13,641</td><td>£15,496</td><td>£16,529</td><td>£62,070</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>