<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>£14,028</td><td>£14,238</td><td>£14,594</td><td>£14,959</td><td>£15,408</td><td>£73,228</td></tr><tr><td>Total Expenses</td><td>£10,405</td><td>£10,472</td><td>£10,551</td><td>£10,631</td><td>£10,719</td><td>£52,779</td></tr><tr><td>Profit Before Tax</td><td>£3,623</td><td>£3,766</td><td>£4,043</td><td>£4,328</td><td>£4,689</td><td>£20,449</td></tr><tr><td>Profit After Tax      </td><td>£2,934</td><td>£3,050</td><td>£3,275</td><td>£3,506</td><td>£3,798</td><td>£16,564</td></tr><tr><td>Change In Property Value</td><td>£5,295</td><td>£5,454</td><td>£10,299</td><td>£11,853</td><td>£12,564</td><td>£45,464</td></tr><tr><td>Net Return</td><td>£8,229</td><td>£8,504</td><td>£13,574</td><td>£15,358</td><td>£16,362</td><td>£62,028</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>