<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>£12,432</td><td>£12,618</td><td>£12,934</td><td>£13,257</td><td>£13,655</td><td>£64,897</td></tr><tr><td>Total Expenses</td><td>£9,589</td><td>£9,654</td><td>£9,728</td><td>£9,805</td><td>£9,887</td><td>£48,663</td></tr><tr><td>Profit Before Tax</td><td>£2,843</td><td>£2,965</td><td>£3,206</td><td>£3,453</td><td>£3,768</td><td>£16,234</td></tr><tr><td>Profit After Tax      </td><td>£2,303</td><td>£2,401</td><td>£2,597</td><td>£2,797</td><td>£3,052</td><td>£13,149</td></tr><tr><td>Change In Property Value</td><td>£5,598</td><td>£5,794</td><td>£9,424</td><td>£10,846</td><td>£11,497</td><td>£43,159</td></tr><tr><td>Net Return</td><td>£7,901</td><td>£8,196</td><td>£12,020</td><td>£13,643</td><td>£14,549</td><td>£56,308</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>