<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>£12,732</td><td>£12,923</td><td>£13,246</td><td>£13,577</td><td>£13,985</td><td>£66,463</td></tr><tr><td>Total Expenses</td><td>£9,113</td><td>£9,144</td><td>£9,187</td><td>£9,231</td><td>£9,282</td><td>£45,956</td></tr><tr><td>Profit Before Tax</td><td>£3,619</td><td>£3,779</td><td>£4,059</td><td>£4,346</td><td>£4,702</td><td>£20,506</td></tr><tr><td>Profit After Tax      </td><td>£2,931</td><td>£3,061</td><td>£3,288</td><td>£3,521</td><td>£3,809</td><td>£16,610</td></tr><tr><td>Change In Property Value</td><td>£4,625</td><td>£4,741</td><td>£7,775</td><td>£11,118</td><td>£12,795</td><td>£41,053</td></tr><tr><td>Net Return</td><td>£7,556</td><td>£7,802</td><td>£11,063</td><td>£14,638</td><td>£16,604</td><td>£57,664</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>13%</td><td>14%</td><td>20%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>