<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>£14,292</td><td>£14,506</td><td>£14,869</td><td>£15,241</td><td>£15,698</td><td>£74,606</td></tr><tr><td>Total Expenses</td><td>£12,158</td><td>£12,225</td><td>£12,304</td><td>£12,385</td><td>£12,474</td><td>£61,546</td></tr><tr><td>Profit Before Tax</td><td>£2,134</td><td>£2,281</td><td>£2,565</td><td>£2,855</td><td>£3,224</td><td>£13,060</td></tr><tr><td>Profit After Tax      </td><td>£1,729</td><td>£1,848</td><td>£2,077</td><td>£2,313</td><td>£2,612</td><td>£10,578</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,638</td><td>£10,401</td><td>£13,285</td><td>£15,289</td><td>£50,113</td></tr><tr><td>Net Return</td><td>£7,229</td><td>£7,485</td><td>£12,479</td><td>£15,597</td><td>£17,901</td><td>£60,691</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>27%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>