<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>£14,448</td><td>£14,665</td><td>£15,031</td><td>£15,407</td><td>£15,869</td><td>£75,421</td></tr><tr><td>Total Expenses</td><td>£10,277</td><td>£10,310</td><td>£10,357</td><td>£10,406</td><td>£10,463</td><td>£51,812</td></tr><tr><td>Profit Before Tax</td><td>£4,171</td><td>£4,355</td><td>£4,674</td><td>£5,001</td><td>£5,407</td><td>£23,609</td></tr><tr><td>Profit After Tax      </td><td>£3,379</td><td>£3,528</td><td>£3,786</td><td>£4,051</td><td>£4,379</td><td>£19,123</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,381</td><td>£8,825</td><td>£12,620</td><td>£14,525</td><td>£46,601</td></tr><tr><td>Net Return</td><td>£8,629</td><td>£8,909</td><td>£12,611</td><td>£16,671</td><td>£18,904</td><td>£65,724</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>20%</td><td>26%</td><td>30%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>