<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>£15,888</td><td>£16,126</td><td>£16,529</td><td>£16,943</td><td>£17,451</td><td>£82,938</td></tr><tr><td>Total Expenses</td><td>£11,919</td><td>£11,988</td><td>£12,072</td><td>£12,157</td><td>£12,250</td><td>£60,386</td></tr><tr><td>Profit Before Tax</td><td>£3,969</td><td>£4,138</td><td>£4,458</td><td>£4,786</td><td>£5,201</td><td>£22,552</td></tr><tr><td>Profit After Tax      </td><td>£3,215</td><td>£3,352</td><td>£3,611</td><td>£3,877</td><td>£4,213</td><td>£18,267</td></tr><tr><td>Change In Property Value</td><td>£6,299</td><td>£6,487</td><td>£12,250</td><td>£14,099</td><td>£14,945</td><td>£54,081</td></tr><tr><td>Net Return</td><td>£9,514</td><td>£9,839</td><td>£15,861</td><td>£17,976</td><td>£19,158</td><td>£72,348</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>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>