<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>£17,112</td><td>£17,369</td><td>£17,803</td><td>£18,248</td><td>£18,795</td><td>£89,327</td></tr><tr><td>Total Expenses</td><td>£12,725</td><td>£12,762</td><td>£12,816</td><td>£12,872</td><td>£12,937</td><td>£64,113</td></tr><tr><td>Profit Before Tax</td><td>£4,387</td><td>£4,606</td><td>£4,986</td><td>£5,376</td><td>£5,858</td><td>£25,214</td></tr><tr><td>Profit After Tax      </td><td>£3,553</td><td>£3,731</td><td>£4,039</td><td>£4,355</td><td>£4,745</td><td>£20,423</td></tr><tr><td>Change In Property Value</td><td>£3,975</td><td>£4,035</td><td>£9,555</td><td>£12,715</td><td>£14,764</td><td>£45,044</td></tr><tr><td>Net Return</td><td>£7,528</td><td>£7,766</td><td>£13,594</td><td>£17,070</td><td>£19,509</td><td>£65,468</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>