<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>£13,008</td><td>£13,203</td><td>£13,533</td><td>£13,872</td><td>£14,288</td><td>£67,904</td></tr><tr><td>Total Expenses</td><td>£10,641</td><td>£10,706</td><td>£10,782</td><td>£10,860</td><td>£10,944</td><td>£53,933</td></tr><tr><td>Profit Before Tax</td><td>£2,367</td><td>£2,497</td><td>£2,751</td><td>£3,012</td><td>£3,344</td><td>£13,971</td></tr><tr><td>Profit After Tax      </td><td>£1,918</td><td>£2,023</td><td>£2,228</td><td>£2,439</td><td>£2,708</td><td>£11,316</td></tr><tr><td>Change In Property Value</td><td>£5,550</td><td>£5,717</td><td>£10,795</td><td>£12,424</td><td>£13,169</td><td>£47,654</td></tr><tr><td>Net Return</td><td>£7,468</td><td>£7,739</td><td>£13,023</td><td>£14,863</td><td>£15,877</td><td>£58,970</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>