<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>£14,748</td><td>£14,969</td><td>£15,343</td><td>£15,727</td><td>£16,199</td><td>£76,987</td></tr><tr><td>Total Expenses</td><td>£11,209</td><td>£11,278</td><td>£11,358</td><td>£11,440</td><td>£11,530</td><td>£56,815</td></tr><tr><td>Profit Before Tax</td><td>£3,539</td><td>£3,692</td><td>£3,986</td><td>£4,287</td><td>£4,669</td><td>£20,171</td></tr><tr><td>Profit After Tax      </td><td>£2,866</td><td>£2,990</td><td>£3,228</td><td>£3,472</td><td>£3,782</td><td>£16,339</td></tr><tr><td>Change In Property Value</td><td>£5,849</td><td>£6,024</td><td>£11,375</td><td>£13,092</td><td>£13,877</td><td>£50,217</td></tr><tr><td>Net Return</td><td>£8,715</td><td>£9,014</td><td>£14,603</td><td>£16,564</td><td>£17,659</td><td>£66,556</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>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>