<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>£13,656</td><td>£13,861</td><td>£14,207</td><td>£14,563</td><td>£14,999</td><td>£71,286</td></tr><tr><td>Total Expenses</td><td>£10,904</td><td>£10,970</td><td>£11,048</td><td>£11,127</td><td>£11,214</td><td>£55,263</td></tr><tr><td>Profit Before Tax</td><td>£2,752</td><td>£2,891</td><td>£3,159</td><td>£3,435</td><td>£3,786</td><td>£16,023</td></tr><tr><td>Profit After Tax      </td><td>£2,229</td><td>£2,341</td><td>£2,559</td><td>£2,783</td><td>£3,066</td><td>£12,979</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£11,086</td><td>£12,759</td><td>£13,525</td><td>£48,942</td></tr><tr><td>Net Return</td><td>£7,929</td><td>£8,212</td><td>£13,646</td><td>£15,542</td><td>£16,591</td><td>£61,921</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>