<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>£12,636</td><td>£12,826</td><td>£13,146</td><td>£13,475</td><td>£13,879</td><td>£65,962</td></tr><tr><td>Total Expenses</td><td>£9,810</td><td>£9,875</td><td>£9,950</td><td>£10,027</td><td>£10,110</td><td>£49,771</td></tr><tr><td>Profit Before Tax</td><td>£2,826</td><td>£2,951</td><td>£3,196</td><td>£3,448</td><td>£3,769</td><td>£16,190</td></tr><tr><td>Profit After Tax      </td><td>£2,289</td><td>£2,390</td><td>£2,589</td><td>£2,793</td><td>£3,053</td><td>£13,114</td></tr><tr><td>Change In Property Value</td><td>£5,775</td><td>£5,977</td><td>£9,721</td><td>£11,188</td><td>£11,860</td><td>£44,522</td></tr><tr><td>Net Return</td><td>£8,064</td><td>£8,367</td><td>£12,310</td><td>£13,981</td><td>£14,913</td><td>£57,636</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>