<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>£13,860</td><td>£14,068</td><td>£14,420</td><td>£14,780</td><td>£15,223</td><td>£72,351</td></tr><tr><td>Total Expenses</td><td>£10,528</td><td>£10,594</td><td>£10,672</td><td>£10,752</td><td>£10,839</td><td>£53,386</td></tr><tr><td>Profit Before Tax</td><td>£3,333</td><td>£3,474</td><td>£3,747</td><td>£4,028</td><td>£4,384</td><td>£18,965</td></tr><tr><td>Profit After Tax      </td><td>£2,699</td><td>£2,814</td><td>£3,035</td><td>£3,262</td><td>£3,551</td><td>£15,362</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£8,099</td><td>£8,376</td><td>£13,538</td><td>£15,350</td><td>£16,364</td><td>£61,728</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>