<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>£16,380</td><td>£16,626</td><td>£17,041</td><td>£17,467</td><td>£17,991</td><td>£85,506</td></tr><tr><td>Total Expenses</td><td>£12,465</td><td>£12,538</td><td>£12,626</td><td>£12,715</td><td>£12,813</td><td>£63,158</td></tr><tr><td>Profit Before Tax</td><td>£3,915</td><td>£4,087</td><td>£4,415</td><td>£4,752</td><td>£5,178</td><td>£22,348</td></tr><tr><td>Profit After Tax      </td><td>£3,171</td><td>£3,311</td><td>£3,577</td><td>£3,849</td><td>£4,194</td><td>£18,102</td></tr><tr><td>Change In Property Value</td><td>£5,475</td><td>£5,612</td><td>£10,354</td><td>£13,224</td><td>£15,220</td><td>£49,884</td></tr><tr><td>Net Return</td><td>£8,646</td><td>£8,922</td><td>£13,930</td><td>£17,073</td><td>£19,414</td><td>£67,986</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>