<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>£14,376</td><td>£14,592</td><td>£14,956</td><td>£15,330</td><td>£15,790</td><td>£75,045</td></tr><tr><td>Total Expenses</td><td>£10,974</td><td>£11,041</td><td>£11,121</td><td>£11,202</td><td>£11,291</td><td>£55,629</td></tr><tr><td>Profit Before Tax</td><td>£3,402</td><td>£3,550</td><td>£3,836</td><td>£4,128</td><td>£4,499</td><td>£19,416</td></tr><tr><td>Profit After Tax      </td><td>£2,756</td><td>£2,876</td><td>£3,107</td><td>£3,344</td><td>£3,645</td><td>£15,727</td></tr><tr><td>Change In Property Value</td><td>£5,699</td><td>£5,869</td><td>£11,083</td><td>£12,756</td><td>£13,521</td><td>£48,929</td></tr><tr><td>Net Return</td><td>£8,454</td><td>£8,745</td><td>£14,190</td><td>£16,100</td><td>£17,166</td><td>£64,656</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>