<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>£15,288</td><td>£15,517</td><td>£15,905</td><td>£16,303</td><td>£16,792</td><td>£79,805</td></tr><tr><td>Total Expenses</td><td>£11,352</td><td>£11,387</td><td>£11,436</td><td>£11,487</td><td>£11,547</td><td>£57,209</td></tr><tr><td>Profit Before Tax</td><td>£3,936</td><td>£4,130</td><td>£4,469</td><td>£4,816</td><td>£5,245</td><td>£22,596</td></tr><tr><td>Profit After Tax      </td><td>£3,188</td><td>£3,346</td><td>£3,620</td><td>£3,901</td><td>£4,249</td><td>£18,303</td></tr><tr><td>Change In Property Value</td><td>£5,875</td><td>£6,022</td><td>£9,876</td><td>£14,123</td><td>£16,254</td><td>£52,149</td></tr><tr><td>Net Return</td><td>£9,063</td><td>£9,368</td><td>£13,496</td><td>£18,023</td><td>£20,502</td><td>£70,452</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>13%</td><td>13%</td><td>19%</td><td>25%</td><td>29%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>