<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>£15,816</td><td>£16,132</td><td>£16,536</td><td>£16,949</td><td>£17,373</td><td>£82,806</td></tr><tr><td>Total Expenses</td><td>£11,008</td><td>£11,052</td><td>£11,103</td><td>£11,155</td><td>£11,208</td><td>£55,526</td></tr><tr><td>Profit Before Tax</td><td>£4,808</td><td>£5,081</td><td>£5,433</td><td>£5,794</td><td>£6,165</td><td>£27,280</td></tr><tr><td>Profit After Tax      </td><td>£3,894</td><td>£4,115</td><td>£4,401</td><td>£4,693</td><td>£4,993</td><td>£22,097</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,590</td><td>£9,364</td><td>£12,173</td><td>£14,059</td><td>£44,686</td></tr><tr><td>Net Return</td><td>£8,394</td><td>£8,705</td><td>£13,764</td><td>£16,866</td><td>£19,053</td><td>£66,782</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>