<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>£15,132</td><td>£15,359</td><td>£15,743</td><td>£16,137</td><td>£16,621</td><td>£78,991</td></tr><tr><td>Total Expenses</td><td>£11,448</td><td>£11,517</td><td>£11,598</td><td>£11,681</td><td>£11,773</td><td>£58,017</td></tr><tr><td>Profit Before Tax</td><td>£3,684</td><td>£3,842</td><td>£4,145</td><td>£4,455</td><td>£4,848</td><td>£20,974</td></tr><tr><td>Profit After Tax      </td><td>£2,984</td><td>£3,112</td><td>£3,357</td><td>£3,609</td><td>£3,927</td><td>£16,989</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,518</td></tr><tr><td>Net Return</td><td>£8,984</td><td>£9,292</td><td>£15,027</td><td>£17,040</td><td>£18,164</td><td>£68,506</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</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>