<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>£13,104</td><td>£13,366</td><td>£13,700</td><td>£14,043</td><td>£14,394</td><td>£68,607</td></tr><tr><td>Total Expenses</td><td>£10,341</td><td>£10,378</td><td>£10,422</td><td>£10,468</td><td>£10,513</td><td>£52,122</td></tr><tr><td>Profit Before Tax</td><td>£2,763</td><td>£2,988</td><td>£3,278</td><td>£3,575</td><td>£3,880</td><td>£16,485</td></tr><tr><td>Profit After Tax      </td><td>£2,238</td><td>£2,420</td><td>£2,655</td><td>£2,896</td><td>£3,143</td><td>£13,353</td></tr><tr><td>Change In Property Value</td><td>£4,300</td><td>£4,386</td><td>£8,947</td><td>£11,632</td><td>£13,435</td><td>£42,700</td></tr><tr><td>Net Return</td><td>£6,538</td><td>£6,806</td><td>£11,602</td><td>£14,528</td><td>£16,578</td><td>£56,052</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>11%</td><td>14%</td><td>16%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>