<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>£14,496</td><td>£14,713</td><td>£15,081</td><td>£15,458</td><td>£15,922</td><td>£75,671</td></tr><tr><td>Total Expenses</td><td>£10,281</td><td>£10,315</td><td>£10,362</td><td>£10,411</td><td>£10,468</td><td>£51,837</td></tr><tr><td>Profit Before Tax</td><td>£4,215</td><td>£4,399</td><td>£4,719</td><td>£5,048</td><td>£5,454</td><td>£23,834</td></tr><tr><td>Profit After Tax      </td><td>£3,414</td><td>£3,563</td><td>£3,823</td><td>£4,088</td><td>£4,418</td><td>£19,306</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,381</td><td>£8,825</td><td>£12,620</td><td>£14,525</td><td>£46,601</td></tr><tr><td>Net Return</td><td>£8,664</td><td>£8,944</td><td>£12,648</td><td>£16,709</td><td>£18,943</td><td>£65,907</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>14%</td><td>14%</td><td>20%</td><td>26%</td><td>30%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>