<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>£13,164</td><td>£13,361</td><td>£13,695</td><td>£14,038</td><td>£14,459</td><td>£68,718</td></tr><tr><td>Total Expenses</td><td>£10,121</td><td>£10,186</td><td>£10,263</td><td>£10,341</td><td>£10,426</td><td>£51,336</td></tr><tr><td>Profit Before Tax</td><td>£3,043</td><td>£3,175</td><td>£3,433</td><td>£3,697</td><td>£4,033</td><td>£17,381</td></tr><tr><td>Profit After Tax      </td><td>£2,465</td><td>£2,572</td><td>£2,781</td><td>£2,995</td><td>£3,267</td><td>£14,079</td></tr><tr><td>Change In Property Value</td><td>£5,145</td><td>£5,299</td><td>£10,007</td><td>£11,517</td><td>£12,208</td><td>£44,176</td></tr><tr><td>Net Return</td><td>£7,610</td><td>£7,871</td><td>£12,787</td><td>£14,512</td><td>£15,475</td><td>£58,255</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>