<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>£14,388</td><td>£14,604</td><td>£14,969</td><td>£15,343</td><td>£15,803</td><td>£75,107</td></tr><tr><td>Total Expenses</td><td>£11,262</td><td>£11,296</td><td>£11,343</td><td>£11,391</td><td>£11,448</td><td>£56,740</td></tr><tr><td>Profit Before Tax</td><td>£3,126</td><td>£3,308</td><td>£3,626</td><td>£3,952</td><td>£4,356</td><td>£18,368</td></tr><tr><td>Profit After Tax      </td><td>£2,532</td><td>£2,680</td><td>£2,937</td><td>£3,201</td><td>£3,528</td><td>£14,878</td></tr><tr><td>Change In Property Value</td><td>£8,225</td><td>£8,513</td><td>£13,846</td><td>£15,935</td><td>£16,891</td><td>£63,410</td></tr><tr><td>Net Return</td><td>£10,757</td><td>£11,193</td><td>£16,783</td><td>£19,136</td><td>£20,419</td><td>£78,287</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>