<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>£15,504</td><td>£15,737</td><td>£16,130</td><td>£16,533</td><td>£17,029</td><td>£80,933</td></tr><tr><td>Total Expenses</td><td>£11,933</td><td>£12,004</td><td>£12,087</td><td>£12,172</td><td>£12,266</td><td>£60,462</td></tr><tr><td>Profit Before Tax</td><td>£3,571</td><td>£3,733</td><td>£4,043</td><td>£4,361</td><td>£4,764</td><td>£20,471</td></tr><tr><td>Profit After Tax      </td><td>£2,892</td><td>£3,024</td><td>£3,275</td><td>£3,532</td><td>£3,859</td><td>£16,582</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,381</td><td>£9,928</td><td>£12,681</td><td>£14,594</td><td>£47,835</td></tr><tr><td>Net Return</td><td>£8,142</td><td>£8,405</td><td>£13,203</td><td>£16,213</td><td>£18,453</td><td>£64,417</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>