<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>£14,760</td><td>£15,055</td><td>£15,432</td><td>£15,817</td><td>£16,213</td><td>£77,277</td></tr><tr><td>Total Expenses</td><td>£10,308</td><td>£10,349</td><td>£10,397</td><td>£10,447</td><td>£10,497</td><td>£51,997</td></tr><tr><td>Profit Before Tax</td><td>£4,452</td><td>£4,706</td><td>£5,034</td><td>£5,371</td><td>£5,716</td><td>£25,280</td></tr><tr><td>Profit After Tax      </td><td>£3,606</td><td>£3,812</td><td>£4,078</td><td>£4,350</td><td>£4,630</td><td>£20,477</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,284</td><td>£8,739</td><td>£11,361</td><td>£13,122</td><td>£41,707</td></tr><tr><td>Net Return</td><td>£7,806</td><td>£8,096</td><td>£12,817</td><td>£15,711</td><td>£17,752</td><td>£62,183</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>