<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>£16,440</td><td>£16,687</td><td>£17,104</td><td>£17,531</td><td>£18,057</td><td>£85,819</td></tr><tr><td>Total Expenses</td><td>£12,373</td><td>£12,443</td><td>£12,528</td><td>£12,614</td><td>£12,710</td><td>£62,668</td></tr><tr><td>Profit Before Tax</td><td>£4,068</td><td>£4,243</td><td>£4,576</td><td>£4,917</td><td>£5,348</td><td>£23,151</td></tr><tr><td>Profit After Tax      </td><td>£3,295</td><td>£3,437</td><td>£3,707</td><td>£3,983</td><td>£4,332</td><td>£18,753</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,798</td><td>£12,837</td><td>£14,774</td><td>£15,661</td><td>£56,670</td></tr><tr><td>Net Return</td><td>£9,895</td><td>£10,235</td><td>£16,543</td><td>£18,757</td><td>£19,992</td><td>£75,422</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>