<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>£10,134</td><td>£10,165</td><td>£10,209</td><td>£10,253</td><td>£10,306</td><td>£51,066</td></tr><tr><td>Profit Before Tax</td><td>£2,886</td><td>£3,051</td><td>£3,337</td><td>£3,631</td><td>£3,995</td><td>£16,900</td></tr><tr><td>Profit After Tax      </td><td>£2,338</td><td>£2,471</td><td>£2,703</td><td>£2,941</td><td>£3,236</td><td>£13,689</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>£7,588</td><td>£7,852</td><td>£11,528</td><td>£15,561</td><td>£17,761</td><td>£60,290</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>21%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>18%</td><td>24%</td><td>28%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>