<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>£14,976</td><td>£15,201</td><td>£15,581</td><td>£15,970</td><td>£16,449</td><td>£78,177</td></tr><tr><td>Total Expenses</td><td>£11,234</td><td>£11,303</td><td>£11,384</td><td>£11,466</td><td>£11,557</td><td>£56,944</td></tr><tr><td>Profit Before Tax</td><td>£3,742</td><td>£3,898</td><td>£4,197</td><td>£4,504</td><td>£4,892</td><td>£21,233</td></tr><tr><td>Profit After Tax      </td><td>£3,031</td><td>£3,157</td><td>£3,400</td><td>£3,648</td><td>£3,963</td><td>£17,198</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£6,026</td><td>£11,378</td><td>£13,095</td><td>£13,881</td><td>£50,230</td></tr><tr><td>Net Return</td><td>£8,881</td><td>£9,183</td><td>£14,778</td><td>£16,743</td><td>£17,844</td><td>£67,428</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>