<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>£14,832</td><td>£15,054</td><td>£15,431</td><td>£15,817</td><td>£16,291</td><td>£77,425</td></tr><tr><td>Total Expenses</td><td>£11,220</td><td>£11,288</td><td>£11,369</td><td>£11,451</td><td>£11,541</td><td>£56,869</td></tr><tr><td>Profit Before Tax</td><td>£3,612</td><td>£3,766</td><td>£4,062</td><td>£4,365</td><td>£4,750</td><td>£20,556</td></tr><tr><td>Profit After Tax      </td><td>£2,926</td><td>£3,051</td><td>£3,290</td><td>£3,536</td><td>£3,847</td><td>£16,650</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£6,026</td><td>£11,378</td><td>£13,095</td><td>£13,881</td><td>£50,230</td></tr><tr><td>Net Return</td><td>£8,776</td><td>£9,076</td><td>£14,669</td><td>£16,631</td><td>£17,728</td><td>£66,880</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>112%</td></tr></tbody></table></div></div></template></turbo-stream>