<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>£14,796</td><td>£15,018</td><td>£15,393</td><td>£15,778</td><td>£16,252</td><td>£77,237</td></tr><tr><td>Total Expenses</td><td>£12,097</td><td>£12,130</td><td>£12,179</td><td>£12,228</td><td>£12,286</td><td>£60,920</td></tr><tr><td>Profit Before Tax</td><td>£2,699</td><td>£2,888</td><td>£3,215</td><td>£3,550</td><td>£3,965</td><td>£16,317</td></tr><tr><td>Profit After Tax      </td><td>£2,186</td><td>£2,339</td><td>£2,604</td><td>£2,876</td><td>£3,212</td><td>£13,217</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£6,534</td><td>£12,056</td><td>£15,398</td><td>£17,722</td><td>£58,085</td></tr><tr><td>Net Return</td><td>£8,561</td><td>£8,873</td><td>£14,660</td><td>£18,274</td><td>£20,934</td><td>£71,302</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>24%</td><td>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>