<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>£14,748</td><td>£14,969</td><td>£15,343</td><td>£15,727</td><td>£16,199</td><td>£76,987</td></tr><tr><td>Total Expenses</td><td>£11,894</td><td>£11,927</td><td>£11,975</td><td>£12,025</td><td>£12,083</td><td>£59,903</td></tr><tr><td>Profit Before Tax</td><td>£2,854</td><td>£3,042</td><td>£3,368</td><td>£3,702</td><td>£4,116</td><td>£17,083</td></tr><tr><td>Profit After Tax      </td><td>£2,312</td><td>£2,464</td><td>£2,728</td><td>£2,999</td><td>£3,334</td><td>£13,837</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,725</td><td>£14,587</td><td>£16,789</td><td>£17,796</td><td>£64,397</td></tr><tr><td>Net Return</td><td>£9,812</td><td>£10,189</td><td>£17,316</td><td>£19,788</td><td>£21,130</td><td>£78,235</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>