<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>£15,696</td><td>£15,931</td><td>£16,330</td><td>£16,738</td><td>£17,240</td><td>£81,935</td></tr><tr><td>Total Expenses</td><td>£11,899</td><td>£11,969</td><td>£12,052</td><td>£12,136</td><td>£12,229</td><td>£60,286</td></tr><tr><td>Profit Before Tax</td><td>£3,797</td><td>£3,963</td><td>£4,278</td><td>£4,602</td><td>£5,011</td><td>£21,650</td></tr><tr><td>Profit After Tax      </td><td>£3,075</td><td>£3,210</td><td>£3,465</td><td>£3,727</td><td>£4,059</td><td>£17,536</td></tr><tr><td>Change In Property Value</td><td>£6,299</td><td>£6,487</td><td>£12,250</td><td>£14,099</td><td>£14,945</td><td>£54,081</td></tr><tr><td>Net Return</td><td>£9,374</td><td>£9,697</td><td>£15,716</td><td>£17,826</td><td>£19,004</td><td>£71,617</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>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>