<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>£14,568</td><td>£14,787</td><td>£15,156</td><td>£15,535</td><td>£16,001</td><td>£76,047</td></tr><tr><td>Total Expenses</td><td>£10,995</td><td>£11,063</td><td>£11,143</td><td>£11,225</td><td>£11,314</td><td>£55,739</td></tr><tr><td>Profit Before Tax</td><td>£3,573</td><td>£3,724</td><td>£4,013</td><td>£4,310</td><td>£4,687</td><td>£20,308</td></tr><tr><td>Profit After Tax      </td><td>£2,894</td><td>£3,016</td><td>£3,251</td><td>£3,492</td><td>£3,797</td><td>£16,449</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£11,086</td><td>£12,759</td><td>£13,525</td><td>£48,942</td></tr><tr><td>Net Return</td><td>£8,594</td><td>£8,887</td><td>£14,337</td><td>£16,251</td><td>£17,322</td><td>£65,391</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>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>113%</td></tr></tbody></table></div></div></template></turbo-stream>