<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>£14,220</td><td>£14,433</td><td>£14,794</td><td>£15,164</td><td>£15,619</td><td>£74,230</td></tr><tr><td>Total Expenses</td><td>£10,564</td><td>£10,631</td><td>£10,710</td><td>£10,791</td><td>£10,879</td><td>£53,574</td></tr><tr><td>Profit Before Tax</td><td>£3,657</td><td>£3,802</td><td>£4,084</td><td>£4,373</td><td>£4,740</td><td>£20,657</td></tr><tr><td>Profit After Tax      </td><td>£2,962</td><td>£3,080</td><td>£3,308</td><td>£3,542</td><td>£3,839</td><td>£16,732</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£8,362</td><td>£8,642</td><td>£13,811</td><td>£15,630</td><td>£16,653</td><td>£63,098</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>115%</td></tr></tbody></table></div></div></template></turbo-stream>