<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>£17,256</td><td>£17,515</td><td>£17,953</td><td>£18,402</td><td>£18,954</td><td>£90,079</td></tr><tr><td>Total Expenses</td><td>£12,772</td><td>£12,843</td><td>£12,930</td><td>£13,019</td><td>£13,117</td><td>£64,681</td></tr><tr><td>Profit Before Tax</td><td>£4,485</td><td>£4,671</td><td>£5,023</td><td>£5,383</td><td>£5,837</td><td>£25,398</td></tr><tr><td>Profit After Tax      </td><td>£3,632</td><td>£3,784</td><td>£4,068</td><td>£4,360</td><td>£4,728</td><td>£20,572</td></tr><tr><td>Change In Property Value</td><td>£6,840</td><td>£7,045</td><td>£13,304</td><td>£15,311</td><td>£16,230</td><td>£58,730</td></tr><tr><td>Net Return</td><td>£10,472</td><td>£10,829</td><td>£17,372</td><td>£19,671</td><td>£20,958</td><td>£79,303</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>