<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>£14,088</td><td>£14,299</td><td>£14,657</td><td>£15,023</td><td>£15,474</td><td>£73,541</td></tr><tr><td>Total Expenses</td><td>£11,225</td><td>£11,292</td><td>£11,371</td><td>£11,451</td><td>£11,539</td><td>£56,877</td></tr><tr><td>Profit Before Tax</td><td>£2,863</td><td>£3,007</td><td>£3,286</td><td>£3,572</td><td>£3,935</td><td>£16,664</td></tr><tr><td>Profit After Tax      </td><td>£2,319</td><td>£2,436</td><td>£2,662</td><td>£2,893</td><td>£3,187</td><td>£13,498</td></tr><tr><td>Change In Property Value</td><td>£5,910</td><td>£6,087</td><td>£11,495</td><td>£13,230</td><td>£14,023</td><td>£50,745</td></tr><tr><td>Net Return</td><td>£8,229</td><td>£8,523</td><td>£14,157</td><td>£16,123</td><td>£17,211</td><td>£64,243</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>