<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>£13,476</td><td>£13,678</td><td>£14,020</td><td>£14,371</td><td>£14,802</td><td>£70,347</td></tr><tr><td>Total Expenses</td><td>£10,311</td><td>£10,377</td><td>£10,454</td><td>£10,533</td><td>£10,619</td><td>£52,293</td></tr><tr><td>Profit Before Tax</td><td>£3,165</td><td>£3,301</td><td>£3,566</td><td>£3,838</td><td>£4,183</td><td>£18,054</td></tr><tr><td>Profit After Tax      </td><td>£2,564</td><td>£2,674</td><td>£2,889</td><td>£3,109</td><td>£3,388</td><td>£14,624</td></tr><tr><td>Change In Property Value</td><td>£5,265</td><td>£5,423</td><td>£10,240</td><td>£11,786</td><td>£12,493</td><td>£45,207</td></tr><tr><td>Net Return</td><td>£7,829</td><td>£8,097</td><td>£13,129</td><td>£14,894</td><td>£15,881</td><td>£59,830</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>112%</td></tr></tbody></table></div></div></template></turbo-stream>