<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>£12,936</td><td>£13,130</td><td>£13,458</td><td>£13,795</td><td>£14,209</td><td>£67,528</td></tr><tr><td>Total Expenses</td><td>£10,157</td><td>£10,223</td><td>£10,299</td><td>£10,376</td><td>£10,460</td><td>£51,515</td></tr><tr><td>Profit Before Tax</td><td>£2,779</td><td>£2,907</td><td>£3,160</td><td>£3,419</td><td>£3,748</td><td>£16,013</td></tr><tr><td>Profit After Tax      </td><td>£2,251</td><td>£2,355</td><td>£2,559</td><td>£2,769</td><td>£3,036</td><td>£12,970</td></tr><tr><td>Change In Property Value</td><td>£5,190</td><td>£5,346</td><td>£10,094</td><td>£11,618</td><td>£12,315</td><td>£44,563</td></tr><tr><td>Net Return</td><td>£7,441</td><td>£7,701</td><td>£12,654</td><td>£14,387</td><td>£15,351</td><td>£57,533</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>