<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>£12,864</td><td>£13,057</td><td>£13,383</td><td>£13,718</td><td>£14,130</td><td>£67,152</td></tr><tr><td>Total Expenses</td><td>£10,029</td><td>£10,094</td><td>£10,170</td><td>£10,247</td><td>£10,331</td><td>£50,872</td></tr><tr><td>Profit Before Tax</td><td>£2,835</td><td>£2,962</td><td>£3,213</td><td>£3,471</td><td>£3,798</td><td>£16,280</td></tr><tr><td>Profit After Tax      </td><td>£2,296</td><td>£2,400</td><td>£2,603</td><td>£2,811</td><td>£3,077</td><td>£13,186</td></tr><tr><td>Change In Property Value</td><td>£5,099</td><td>£5,251</td><td>£9,916</td><td>£11,413</td><td>£12,098</td><td>£43,777</td></tr><tr><td>Net Return</td><td>£7,395</td><td>£7,651</td><td>£12,519</td><td>£14,224</td><td>£15,174</td><td>£56,964</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>