<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>£16,440</td><td>£16,687</td><td>£17,104</td><td>£17,531</td><td>£18,057</td><td>£85,819</td></tr><tr><td>Total Expenses</td><td>£12,111</td><td>£12,175</td><td>£12,254</td><td>£12,335</td><td>£12,425</td><td>£61,300</td></tr><tr><td>Profit Before Tax</td><td>£4,330</td><td>£4,511</td><td>£4,850</td><td>£5,196</td><td>£5,633</td><td>£24,519</td></tr><tr><td>Profit After Tax      </td><td>£3,507</td><td>£3,654</td><td>£3,928</td><td>£4,209</td><td>£4,562</td><td>£19,861</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£12,497</td><td>£42,443</td></tr><tr><td>Net Return</td><td>£7,907</td><td>£8,142</td><td>£13,084</td><td>£16,111</td><td>£17,060</td><td>£62,304</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>24%</td><td>25%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>