<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>£13,428</td><td>£13,629</td><td>£13,970</td><td>£14,319</td><td>£14,749</td><td>£70,096</td></tr><tr><td>Total Expenses</td><td>£10,286</td><td>£10,352</td><td>£10,429</td><td>£10,508</td><td>£10,594</td><td>£52,168</td></tr><tr><td>Profit Before Tax</td><td>£3,142</td><td>£3,277</td><td>£3,541</td><td>£3,812</td><td>£4,155</td><td>£17,927</td></tr><tr><td>Profit After Tax      </td><td>£2,545</td><td>£2,655</td><td>£2,868</td><td>£3,087</td><td>£3,366</td><td>£14,521</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,408</td><td>£10,211</td><td>£11,752</td><td>£12,457</td><td>£45,078</td></tr><tr><td>Net Return</td><td>£7,795</td><td>£8,062</td><td>£13,079</td><td>£14,839</td><td>£15,823</td><td>£59,599</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>30%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>