<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>£13,920</td><td>£14,129</td><td>£14,482</td><td>£14,844</td><td>£15,289</td><td>£72,664</td></tr><tr><td>Total Expenses</td><td>£11,445</td><td>£11,565</td><td>£11,692</td><td>£11,823</td><td>£11,959</td><td>£58,484</td></tr><tr><td>Profit Before Tax</td><td>£2,475</td><td>£2,564</td><td>£2,790</td><td>£3,021</td><td>£3,330</td><td>£14,180</td></tr><tr><td>Profit After Tax      </td><td>£2,005</td><td>£2,077</td><td>£2,260</td><td>£2,447</td><td>£2,698</td><td>£11,486</td></tr><tr><td>Change In Property Value</td><td>£5,075</td><td>£5,253</td><td>£8,543</td><td>£9,832</td><td>£10,422</td><td>£39,125</td></tr><tr><td>Net Return</td><td>£7,080</td><td>£7,330</td><td>£10,803</td><td>£12,279</td><td>£13,120</td><td>£50,611</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>28%</td><td>29%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>