<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>£14,952</td><td>£15,176</td><td>£15,556</td><td>£15,945</td><td>£16,423</td><td>£78,051</td></tr><tr><td>Total Expenses</td><td>£11,430</td><td>£11,499</td><td>£11,580</td><td>£11,662</td><td>£11,753</td><td>£57,923</td></tr><tr><td>Profit Before Tax</td><td>£3,522</td><td>£3,678</td><td>£3,976</td><td>£4,282</td><td>£4,670</td><td>£20,128</td></tr><tr><td>Profit After Tax      </td><td>£2,853</td><td>£2,979</td><td>£3,221</td><td>£3,469</td><td>£3,783</td><td>£16,304</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,518</td></tr><tr><td>Net Return</td><td>£8,853</td><td>£9,159</td><td>£14,891</td><td>£16,900</td><td>£18,020</td><td>£67,821</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>30%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>