<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>£15,720</td><td>£15,956</td><td>£16,355</td><td>£16,764</td><td>£17,266</td><td>£82,061</td></tr><tr><td>Total Expenses</td><td>£12,726</td><td>£12,825</td><td>£12,936</td><td>£13,049</td><td>£13,170</td><td>£64,705</td></tr><tr><td>Profit Before Tax</td><td>£2,994</td><td>£3,131</td><td>£3,419</td><td>£3,715</td><td>£4,097</td><td>£17,355</td></tr><tr><td>Profit After Tax      </td><td>£2,425</td><td>£2,536</td><td>£2,769</td><td>£3,009</td><td>£3,318</td><td>£14,058</td></tr><tr><td>Change In Property Value</td><td>£5,940</td><td>£6,118</td><td>£11,553</td><td>£13,297</td><td>£14,094</td><td>£51,003</td></tr><tr><td>Net Return</td><td>£8,365</td><td>£8,654</td><td>£14,322</td><td>£16,305</td><td>£17,413</td><td>£65,060</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>