<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>£12,444</td><td>£12,631</td><td>£12,946</td><td>£13,270</td><td>£13,668</td><td>£64,959</td></tr><tr><td>Total Expenses</td><td>£9,592</td><td>£9,657</td><td>£9,732</td><td>£9,808</td><td>£9,890</td><td>£48,679</td></tr><tr><td>Profit Before Tax</td><td>£2,852</td><td>£2,974</td><td>£3,215</td><td>£3,462</td><td>£3,778</td><td>£16,280</td></tr><tr><td>Profit After Tax      </td><td>£2,310</td><td>£2,409</td><td>£2,604</td><td>£2,804</td><td>£3,060</td><td>£13,187</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,796</td><td>£9,427</td><td>£10,849</td><td>£11,500</td><td>£43,172</td></tr><tr><td>Net Return</td><td>£7,910</td><td>£8,205</td><td>£12,031</td><td>£13,654</td><td>£14,560</td><td>£56,359</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>