<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>£13,800</td><td>£14,076</td><td>£14,428</td><td>£14,789</td><td>£15,158</td><td>£72,251</td></tr><tr><td>Total Expenses</td><td>£11,005</td><td>£11,044</td><td>£11,090</td><td>£11,137</td><td>£11,185</td><td>£55,462</td></tr><tr><td>Profit Before Tax</td><td>£2,795</td><td>£3,032</td><td>£3,338</td><td>£3,651</td><td>£3,973</td><td>£16,789</td></tr><tr><td>Profit After Tax      </td><td>£2,264</td><td>£2,456</td><td>£2,703</td><td>£2,958</td><td>£3,218</td><td>£13,599</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£7,107</td><td>£12,200</td><td>£15,372</td><td>£16,295</td><td>£57,875</td></tr><tr><td>Net Return</td><td>£9,164</td><td>£9,563</td><td>£14,904</td><td>£18,330</td><td>£19,513</td><td>£71,473</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>