<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>£11,520</td><td>£11,693</td><td>£11,985</td><td>£12,285</td><td>£12,653</td><td>£60,136</td></tr><tr><td>Total Expenses</td><td>£8,905</td><td>£8,968</td><td>£9,040</td><td>£9,114</td><td>£9,194</td><td>£45,221</td></tr><tr><td>Profit Before Tax</td><td>£2,615</td><td>£2,725</td><td>£2,945</td><td>£3,171</td><td>£3,460</td><td>£14,915</td></tr><tr><td>Profit After Tax      </td><td>£2,118</td><td>£2,207</td><td>£2,385</td><td>£2,568</td><td>£2,802</td><td>£12,081</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,481</td><td>£8,461</td><td>£9,737</td><td>£10,322</td><td>£37,350</td></tr><tr><td>Net Return</td><td>£6,468</td><td>£6,687</td><td>£10,846</td><td>£12,306</td><td>£13,124</td><td>£49,431</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>