<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>£15,132</td><td>£15,359</td><td>£15,743</td><td>£16,137</td><td>£16,621</td><td>£78,991</td></tr><tr><td>Total Expenses</td><td>£10,742</td><td>£10,776</td><td>£10,825</td><td>£10,875</td><td>£10,934</td><td>£54,152</td></tr><tr><td>Profit Before Tax</td><td>£4,390</td><td>£4,583</td><td>£4,918</td><td>£5,261</td><td>£5,686</td><td>£24,839</td></tr><tr><td>Profit After Tax      </td><td>£3,556</td><td>£3,712</td><td>£3,984</td><td>£4,262</td><td>£4,606</td><td>£20,119</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,350</td><td>£7,933</td><td>£10,556</td><td>£12,257</td><td>£37,395</td></tr><tr><td>Net Return</td><td>£6,856</td><td>£7,062</td><td>£11,916</td><td>£14,818</td><td>£16,863</td><td>£57,515</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>10%</td><td>11%</td><td>18%</td><td>22%</td><td>25%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>