<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>£15,312</td><td>£15,542</td><td>£15,930</td><td>£16,328</td><td>£16,818</td><td>£79,931</td></tr><tr><td>Total Expenses</td><td>£11,950</td><td>£11,984</td><td>£12,034</td><td>£12,085</td><td>£12,144</td><td>£60,197</td></tr><tr><td>Profit Before Tax</td><td>£3,362</td><td>£3,557</td><td>£3,896</td><td>£4,244</td><td>£4,674</td><td>£19,734</td></tr><tr><td>Profit After Tax      </td><td>£2,723</td><td>£2,882</td><td>£3,156</td><td>£3,438</td><td>£3,786</td><td>£15,985</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£9,056</td><td>£14,729</td><td>£16,952</td><td>£17,969</td><td>£67,456</td></tr><tr><td>Net Return</td><td>£11,473</td><td>£11,938</td><td>£17,885</td><td>£20,389</td><td>£21,755</td><td>£83,440</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>