<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>£13,080</td><td>£13,276</td><td>£13,608</td><td>£13,948</td><td>£14,367</td><td>£68,279</td></tr><tr><td>Total Expenses</td><td>£9,346</td><td>£9,377</td><td>£9,421</td><td>£9,466</td><td>£9,519</td><td>£47,130</td></tr><tr><td>Profit Before Tax</td><td>£3,734</td><td>£3,899</td><td>£4,187</td><td>£4,482</td><td>£4,848</td><td>£21,149</td></tr><tr><td>Profit After Tax      </td><td>£3,024</td><td>£3,158</td><td>£3,391</td><td>£3,630</td><td>£3,927</td><td>£17,131</td></tr><tr><td>Change In Property Value</td><td>£4,750</td><td>£4,869</td><td>£7,985</td><td>£11,418</td><td>£13,141</td><td>£42,163</td></tr><tr><td>Net Return</td><td>£7,774</td><td>£8,027</td><td>£11,376</td><td>£15,049</td><td>£17,068</td><td>£59,294</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>20%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>