<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>£11,952</td><td>£12,131</td><td>£12,435</td><td>£12,745</td><td>£13,128</td><td>£62,391</td></tr><tr><td>Total Expenses</td><td>£8,440</td><td>£8,469</td><td>£8,510</td><td>£8,553</td><td>£8,601</td><td>£42,574</td></tr><tr><td>Profit Before Tax</td><td>£3,512</td><td>£3,662</td><td>£3,924</td><td>£4,193</td><td>£4,526</td><td>£19,817</td></tr><tr><td>Profit After Tax      </td><td>£2,845</td><td>£2,966</td><td>£3,179</td><td>£3,396</td><td>£3,666</td><td>£16,052</td></tr><tr><td>Change In Property Value</td><td>£5,100</td><td>£5,253</td><td>£9,919</td><td>£11,416</td><td>£12,101</td><td>£43,790</td></tr><tr><td>Net Return</td><td>£7,945</td><td>£8,219</td><td>£13,098</td><td>£14,813</td><td>£15,768</td><td>£59,842</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>