<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>£11,808</td><td>£11,985</td><td>£12,285</td><td>£12,592</td><td>£12,970</td><td>£61,639</td></tr><tr><td>Total Expenses</td><td>£8,346</td><td>£8,375</td><td>£8,416</td><td>£8,458</td><td>£8,506</td><td>£42,102</td></tr><tr><td>Profit Before Tax</td><td>£3,462</td><td>£3,610</td><td>£3,869</td><td>£4,134</td><td>£4,463</td><td>£19,538</td></tr><tr><td>Profit After Tax      </td><td>£2,804</td><td>£2,924</td><td>£3,134</td><td>£3,349</td><td>£3,615</td><td>£15,825</td></tr><tr><td>Change In Property Value</td><td>£5,040</td><td>£5,191</td><td>£9,803</td><td>£11,282</td><td>£11,959</td><td>£43,275</td></tr><tr><td>Net Return</td><td>£7,844</td><td>£8,115</td><td>£12,936</td><td>£14,631</td><td>£15,574</td><td>£59,100</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>