<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>£12,264</td><td>£12,448</td><td>£12,759</td><td>£13,078</td><td>£13,470</td><td>£64,020</td></tr><tr><td>Total Expenses</td><td>£9,356</td><td>£9,421</td><td>£9,495</td><td>£9,570</td><td>£9,652</td><td>£47,494</td></tr><tr><td>Profit Before Tax</td><td>£2,908</td><td>£3,027</td><td>£3,264</td><td>£3,508</td><td>£3,818</td><td>£16,526</td></tr><tr><td>Profit After Tax      </td><td>£2,355</td><td>£2,452</td><td>£2,644</td><td>£2,841</td><td>£3,093</td><td>£13,386</td></tr><tr><td>Change In Property Value</td><td>£4,635</td><td>£4,774</td><td>£9,015</td><td>£10,375</td><td>£10,998</td><td>£39,797</td></tr><tr><td>Net Return</td><td>£6,990</td><td>£7,226</td><td>£11,659</td><td>£13,217</td><td>£14,091</td><td>£53,183</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>