<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>£12,240</td><td>£12,424</td><td>£12,734</td><td>£13,053</td><td>£13,444</td><td>£63,894</td></tr><tr><td>Total Expenses</td><td>£9,374</td><td>£9,438</td><td>£9,512</td><td>£9,588</td><td>£9,670</td><td>£47,581</td></tr><tr><td>Profit Before Tax</td><td>£2,866</td><td>£2,986</td><td>£3,222</td><td>£3,465</td><td>£3,775</td><td>£16,314</td></tr><tr><td>Profit After Tax      </td><td>£2,322</td><td>£2,418</td><td>£2,610</td><td>£2,807</td><td>£3,057</td><td>£13,214</td></tr><tr><td>Change In Property Value</td><td>£4,650</td><td>£4,790</td><td>£9,044</td><td>£10,409</td><td>£11,034</td><td>£39,926</td></tr><tr><td>Net Return</td><td>£6,972</td><td>£7,208</td><td>£11,654</td><td>£13,216</td><td>£14,091</td><td>£53,140</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>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>