<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>£14,580</td><td>£14,799</td><td>£15,169</td><td>£15,548</td><td>£16,014</td><td>£76,110</td></tr><tr><td>Total Expenses</td><td>£11,195</td><td>£11,262</td><td>£11,342</td><td>£11,424</td><td>£11,514</td><td>£56,737</td></tr><tr><td>Profit Before Tax</td><td>£3,385</td><td>£3,536</td><td>£3,826</td><td>£4,124</td><td>£4,501</td><td>£19,372</td></tr><tr><td>Profit After Tax      </td><td>£2,742</td><td>£2,864</td><td>£3,099</td><td>£3,340</td><td>£3,646</td><td>£15,691</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£6,026</td><td>£11,378</td><td>£13,095</td><td>£13,881</td><td>£50,230</td></tr><tr><td>Net Return</td><td>£8,592</td><td>£8,890</td><td>£14,477</td><td>£16,435</td><td>£17,527</td><td>£65,921</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>14%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>