<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>£16,824</td><td>£17,076</td><td>£17,503</td><td>£17,941</td><td>£18,479</td><td>£87,824</td></tr><tr><td>Total Expenses</td><td>£12,609</td><td>£12,681</td><td>£12,766</td><td>£12,854</td><td>£12,950</td><td>£63,860</td></tr><tr><td>Profit Before Tax</td><td>£4,215</td><td>£4,396</td><td>£4,737</td><td>£5,087</td><td>£5,529</td><td>£23,964</td></tr><tr><td>Profit After Tax      </td><td>£3,414</td><td>£3,561</td><td>£3,837</td><td>£4,121</td><td>£4,478</td><td>£19,410</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,953</td><td>£13,129</td><td>£15,110</td><td>£16,016</td><td>£57,957</td></tr><tr><td>Net Return</td><td>£10,164</td><td>£10,513</td><td>£16,966</td><td>£19,230</td><td>£20,495</td><td>£77,368</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</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>