<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>£13,440</td><td>£13,642</td><td>£13,983</td><td>£14,332</td><td>£14,762</td><td>£70,159</td></tr><tr><td>Total Expenses</td><td>£10,287</td><td>£10,353</td><td>£10,430</td><td>£10,509</td><td>£10,595</td><td>£52,175</td></tr><tr><td>Profit Before Tax</td><td>£3,153</td><td>£3,288</td><td>£3,552</td><td>£3,823</td><td>£4,167</td><td>£17,984</td></tr><tr><td>Profit After Tax      </td><td>£2,554</td><td>£2,664</td><td>£2,877</td><td>£3,097</td><td>£3,376</td><td>£14,567</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,408</td><td>£10,211</td><td>£11,752</td><td>£12,457</td><td>£45,078</td></tr><tr><td>Net Return</td><td>£7,804</td><td>£8,071</td><td>£13,089</td><td>£14,849</td><td>£15,833</td><td>£59,645</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>24%</td><td>28%</td><td>30%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>