<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>£16,104</td><td>£16,346</td><td>£16,754</td><td>£17,173</td><td>£17,688</td><td>£84,065</td></tr><tr><td>Total Expenses</td><td>£12,053</td><td>£12,126</td><td>£12,212</td><td>£12,300</td><td>£12,397</td><td>£61,088</td></tr><tr><td>Profit Before Tax</td><td>£4,051</td><td>£4,220</td><td>£4,542</td><td>£4,873</td><td>£5,291</td><td>£22,977</td></tr><tr><td>Profit After Tax      </td><td>£3,281</td><td>£3,418</td><td>£3,679</td><td>£3,947</td><td>£4,286</td><td>£18,611</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,489</td><td>£12,253</td><td>£14,103</td><td>£14,949</td><td>£54,094</td></tr><tr><td>Net Return</td><td>£9,581</td><td>£9,907</td><td>£15,933</td><td>£18,050</td><td>£19,235</td><td>£72,705</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>114%</td></tr></tbody></table></div></div></template></turbo-stream>