<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>£12,252</td><td>£12,497</td><td>£12,809</td><td>£13,130</td><td>£13,458</td><td>£64,146</td></tr><tr><td>Total Expenses</td><td>£7,986</td><td>£8,057</td><td>£8,131</td><td>£8,207</td><td>£8,282</td><td>£40,663</td></tr><tr><td>Profit Before Tax</td><td>£4,266</td><td>£4,440</td><td>£4,679</td><td>£4,923</td><td>£5,176</td><td>£23,483</td></tr><tr><td>Profit After Tax      </td><td>£3,455</td><td>£3,597</td><td>£3,790</td><td>£3,988</td><td>£4,192</td><td>£19,021</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,448</td><td>£4,994</td><td>£6,492</td><td>£7,498</td><td>£23,832</td></tr><tr><td>Net Return</td><td>£5,855</td><td>£6,045</td><td>£8,784</td><td>£10,480</td><td>£11,691</td><td>£42,854</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>18%</td><td>20%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>