<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>£13,500</td><td>£13,703</td><td>£14,045</td><td>£14,396</td><td>£14,828</td><td>£70,472</td></tr><tr><td>Total Expenses</td><td>£10,093</td><td>£10,159</td><td>£10,236</td><td>£10,315</td><td>£10,401</td><td>£51,204</td></tr><tr><td>Profit Before Tax</td><td>£3,407</td><td>£3,543</td><td>£3,809</td><td>£4,081</td><td>£4,427</td><td>£19,268</td></tr><tr><td>Profit After Tax      </td><td>£2,760</td><td>£2,870</td><td>£3,085</td><td>£3,306</td><td>£3,586</td><td>£15,607</td></tr><tr><td>Change In Property Value</td><td>£5,099</td><td>£5,251</td><td>£9,916</td><td>£11,413</td><td>£12,098</td><td>£43,777</td></tr><tr><td>Net Return</td><td>£7,858</td><td>£8,122</td><td>£13,002</td><td>£14,719</td><td>£15,684</td><td>£59,384</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>