<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>£13,020</td><td>£13,215</td><td>£13,546</td><td>£13,884</td><td>£14,301</td><td>£67,966</td></tr><tr><td>Total Expenses</td><td>£10,045</td><td>£10,110</td><td>£10,186</td><td>£10,264</td><td>£10,348</td><td>£50,954</td></tr><tr><td>Profit Before Tax</td><td>£2,975</td><td>£3,105</td><td>£3,359</td><td>£3,620</td><td>£3,953</td><td>£17,012</td></tr><tr><td>Profit After Tax      </td><td>£2,410</td><td>£2,515</td><td>£2,721</td><td>£2,932</td><td>£3,202</td><td>£13,780</td></tr><tr><td>Change In Property Value</td><td>£5,948</td><td>£6,156</td><td>£10,013</td><td>£11,524</td><td>£12,216</td><td>£45,857</td></tr><tr><td>Net Return</td><td>£8,358</td><td>£8,671</td><td>£12,734</td><td>£14,457</td><td>£15,417</td><td>£59,637</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>16%</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>