<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>£14,628</td><td>£14,847</td><td>£15,219</td><td>£15,599</td><td>£16,067</td><td>£76,360</td></tr><tr><td>Total Expenses</td><td>£11,001</td><td>£11,069</td><td>£11,149</td><td>£11,231</td><td>£11,320</td><td>£55,771</td></tr><tr><td>Profit Before Tax</td><td>£3,627</td><td>£3,778</td><td>£4,070</td><td>£4,368</td><td>£4,747</td><td>£20,590</td></tr><tr><td>Profit After Tax      </td><td>£2,938</td><td>£3,061</td><td>£3,296</td><td>£3,538</td><td>£3,845</td><td>£16,678</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>£8,638</td><td>£8,932</td><td>£14,383</td><td>£16,298</td><td>£17,370</td><td>£65,619</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>