<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>£14,112</td><td>£14,324</td><td>£14,682</td><td>£15,049</td><td>£15,500</td><td>£73,667</td></tr><tr><td>Total Expenses</td><td>£10,045</td><td>£10,077</td><td>£10,124</td><td>£10,171</td><td>£10,227</td><td>£50,644</td></tr><tr><td>Profit Before Tax</td><td>£4,067</td><td>£4,246</td><td>£4,558</td><td>£4,877</td><td>£5,273</td><td>£23,022</td></tr><tr><td>Profit After Tax      </td><td>£3,295</td><td>£3,440</td><td>£3,692</td><td>£3,951</td><td>£4,271</td><td>£18,648</td></tr><tr><td>Change In Property Value</td><td>£5,125</td><td>£5,253</td><td>£8,615</td><td>£12,320</td><td>£14,179</td><td>£45,492</td></tr><tr><td>Net Return</td><td>£8,420</td><td>£8,693</td><td>£12,307</td><td>£16,270</td><td>£18,450</td><td>£64,140</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>20%</td><td>26%</td><td>30%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>