<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>£13,824</td><td>£14,031</td><td>£14,382</td><td>£14,742</td><td>£15,184</td><td>£72,163</td></tr><tr><td>Total Expenses</td><td>£10,524</td><td>£10,591</td><td>£10,669</td><td>£10,748</td><td>£10,835</td><td>£53,367</td></tr><tr><td>Profit Before Tax</td><td>£3,300</td><td>£3,441</td><td>£3,713</td><td>£3,993</td><td>£4,349</td><td>£18,796</td></tr><tr><td>Profit After Tax      </td><td>£2,673</td><td>£2,787</td><td>£3,008</td><td>£3,234</td><td>£3,522</td><td>£15,225</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£8,073</td><td>£8,349</td><td>£13,511</td><td>£15,322</td><td>£16,336</td><td>£61,591</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>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>