<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>£12,924</td><td>£13,118</td><td>£13,446</td><td>£13,782</td><td>£14,195</td><td>£67,465</td></tr><tr><td>Total Expenses</td><td>£10,035</td><td>£10,101</td><td>£10,176</td><td>£10,254</td><td>£10,338</td><td>£50,904</td></tr><tr><td>Profit Before Tax</td><td>£2,889</td><td>£3,017</td><td>£3,269</td><td>£3,528</td><td>£3,858</td><td>£16,561</td></tr><tr><td>Profit After Tax      </td><td>£2,340</td><td>£2,444</td><td>£2,648</td><td>£2,858</td><td>£3,125</td><td>£13,415</td></tr><tr><td>Change In Property Value</td><td>£5,099</td><td>£5,251</td><td>£9,916</td><td>£11,413</td><td>£12,098</td><td>£43,777</td></tr><tr><td>Net Return</td><td>£7,438</td><td>£7,695</td><td>£12,565</td><td>£14,271</td><td>£15,222</td><td>£57,192</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>