<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>£14,400</td><td>£14,616</td><td>£14,981</td><td>£15,356</td><td>£15,817</td><td>£75,170</td></tr><tr><td>Total Expenses</td><td>£10,867</td><td>£10,900</td><td>£10,947</td><td>£10,996</td><td>£11,052</td><td>£54,762</td></tr><tr><td>Profit Before Tax</td><td>£3,533</td><td>£3,716</td><td>£4,034</td><td>£4,360</td><td>£4,764</td><td>£20,408</td></tr><tr><td>Profit After Tax      </td><td>£2,862</td><td>£3,010</td><td>£3,268</td><td>£3,532</td><td>£3,859</td><td>£16,530</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>£12,781</td><td>£43,408</td></tr><tr><td>Net Return</td><td>£7,362</td><td>£7,600</td><td>£12,631</td><td>£15,704</td><td>£16,640</td><td>£59,938</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>