<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>£15,048</td><td>£15,274</td><td>£15,656</td><td>£16,047</td><td>£16,528</td><td>£78,553</td></tr><tr><td>Total Expenses</td><td>£11,296</td><td>£11,365</td><td>£11,446</td><td>£11,529</td><td>£11,620</td><td>£57,256</td></tr><tr><td>Profit Before Tax</td><td>£3,752</td><td>£3,909</td><td>£4,210</td><td>£4,518</td><td>£4,908</td><td>£21,297</td></tr><tr><td>Profit After Tax      </td><td>£3,039</td><td>£3,166</td><td>£3,410</td><td>£3,659</td><td>£3,976</td><td>£17,250</td></tr><tr><td>Change In Property Value</td><td>£5,888</td><td>£6,064</td><td>£11,451</td><td>£13,179</td><td>£13,970</td><td>£50,552</td></tr><tr><td>Net Return</td><td>£8,927</td><td>£9,230</td><td>£14,861</td><td>£16,839</td><td>£17,946</td><td>£67,802</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>