<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>£15,336</td><td>£15,566</td><td>£15,955</td><td>£16,354</td><td>£16,845</td><td>£80,056</td></tr><tr><td>Total Expenses</td><td>£11,501</td><td>£11,570</td><td>£11,653</td><td>£11,738</td><td>£11,830</td><td>£58,291</td></tr><tr><td>Profit Before Tax</td><td>£3,835</td><td>£3,996</td><td>£4,302</td><td>£4,617</td><td>£5,015</td><td>£21,765</td></tr><tr><td>Profit After Tax      </td><td>£3,107</td><td>£3,236</td><td>£3,485</td><td>£3,739</td><td>£4,062</td><td>£17,629</td></tr><tr><td>Change In Property Value</td><td>£5,999</td><td>£6,178</td><td>£11,667</td><td>£13,428</td><td>£14,233</td><td>£51,505</td></tr><tr><td>Net Return</td><td>£9,105</td><td>£9,415</td><td>£15,152</td><td>£17,167</td><td>£18,295</td><td>£69,134</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>