<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>£13,392</td><td>£13,593</td><td>£13,933</td><td>£14,281</td><td>£14,709</td><td>£69,908</td></tr><tr><td>Total Expenses</td><td>£11,163</td><td>£11,194</td><td>£11,239</td><td>£11,285</td><td>£11,338</td><td>£56,220</td></tr><tr><td>Profit Before Tax</td><td>£2,229</td><td>£2,398</td><td>£2,694</td><td>£2,996</td><td>£3,371</td><td>£13,688</td></tr><tr><td>Profit After Tax      </td><td>£1,806</td><td>£1,943</td><td>£2,182</td><td>£2,427</td><td>£2,731</td><td>£11,088</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>£7,681</td><td>£7,965</td><td>£12,058</td><td>£16,549</td><td>£18,984</td><td>£63,236</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>17%</td><td>23%</td><td>27%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>