<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>£13,764</td><td>£13,970</td><td>£14,320</td><td>£14,678</td><td>£15,118</td><td>£71,850</td></tr><tr><td>Total Expenses</td><td>£10,407</td><td>£10,439</td><td>£10,484</td><td>£10,531</td><td>£10,586</td><td>£52,446</td></tr><tr><td>Profit Before Tax</td><td>£3,357</td><td>£3,532</td><td>£3,835</td><td>£4,147</td><td>£4,532</td><td>£19,404</td></tr><tr><td>Profit After Tax      </td><td>£2,720</td><td>£2,861</td><td>£3,107</td><td>£3,359</td><td>£3,671</td><td>£15,717</td></tr><tr><td>Change In Property Value</td><td>£5,375</td><td>£5,509</td><td>£9,035</td><td>£12,921</td><td>£14,870</td><td>£47,711</td></tr><tr><td>Net Return</td><td>£8,095</td><td>£8,370</td><td>£12,142</td><td>£16,279</td><td>£18,542</td><td>£63,428</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>19%</td><td>25%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>