<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>£14,880</td><td>£15,103</td><td>£15,481</td><td>£15,868</td><td>£16,344</td><td>£77,676</td></tr><tr><td>Total Expenses</td><td>£11,510</td><td>£11,544</td><td>£11,592</td><td>£11,642</td><td>£11,700</td><td>£57,988</td></tr><tr><td>Profit Before Tax</td><td>£3,370</td><td>£3,559</td><td>£3,888</td><td>£4,226</td><td>£4,644</td><td>£19,687</td></tr><tr><td>Profit After Tax      </td><td>£2,730</td><td>£2,883</td><td>£3,150</td><td>£3,423</td><td>£3,761</td><td>£15,947</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,150</td><td>£10,086</td><td>£14,423</td><td>£16,600</td><td>£53,259</td></tr><tr><td>Net Return</td><td>£8,730</td><td>£9,033</td><td>£13,236</td><td>£17,846</td><td>£20,361</td><td>£69,205</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>18%</td><td>24%</td><td>28%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>