<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>£13,476</td><td>£13,678</td><td>£14,020</td><td>£14,371</td><td>£14,802</td><td>£70,347</td></tr><tr><td>Total Expenses</td><td>£10,576</td><td>£10,608</td><td>£10,653</td><td>£10,699</td><td>£10,753</td><td>£53,288</td></tr><tr><td>Profit Before Tax</td><td>£2,900</td><td>£3,070</td><td>£3,367</td><td>£3,672</td><td>£4,049</td><td>£17,059</td></tr><tr><td>Profit After Tax      </td><td>£2,349</td><td>£2,487</td><td>£2,728</td><td>£2,974</td><td>£3,280</td><td>£13,817</td></tr><tr><td>Change In Property Value</td><td>£7,700</td><td>£7,970</td><td>£12,962</td><td>£14,918</td><td>£15,813</td><td>£59,362</td></tr><tr><td>Net Return</td><td>£10,049</td><td>£10,456</td><td>£15,689</td><td>£17,892</td><td>£19,093</td><td>£73,180</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>28%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>