<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>£15,276</td><td>£15,505</td><td>£15,893</td><td>£16,290</td><td>£16,779</td><td>£79,743</td></tr><tr><td>Total Expenses</td><td>£11,351</td><td>£11,386</td><td>£11,435</td><td>£11,486</td><td>£11,545</td><td>£57,203</td></tr><tr><td>Profit Before Tax</td><td>£3,925</td><td>£4,120</td><td>£4,458</td><td>£4,804</td><td>£5,233</td><td>£22,540</td></tr><tr><td>Profit After Tax      </td><td>£3,179</td><td>£3,337</td><td>£3,611</td><td>£3,891</td><td>£4,239</td><td>£18,257</td></tr><tr><td>Change In Property Value</td><td>£5,875</td><td>£6,022</td><td>£11,110</td><td>£14,190</td><td>£16,332</td><td>£53,529</td></tr><tr><td>Net Return</td><td>£9,054</td><td>£9,359</td><td>£14,721</td><td>£18,082</td><td>£20,571</td><td>£71,787</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>