<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>£13,776</td><td>£13,983</td><td>£14,332</td><td>£14,691</td><td>£15,131</td><td>£71,913</td></tr><tr><td>Total Expenses</td><td>£10,804</td><td>£10,837</td><td>£10,882</td><td>£10,929</td><td>£10,984</td><td>£54,436</td></tr><tr><td>Profit Before Tax</td><td>£2,972</td><td>£3,146</td><td>£3,450</td><td>£3,761</td><td>£4,147</td><td>£17,476</td></tr><tr><td>Profit After Tax      </td><td>£2,407</td><td>£2,548</td><td>£2,794</td><td>£3,047</td><td>£3,359</td><td>£14,156</td></tr><tr><td>Change In Property Value</td><td>£7,875</td><td>£8,151</td><td>£13,256</td><td>£15,257</td><td>£16,172</td><td>£60,711</td></tr><tr><td>Net Return</td><td>£10,282</td><td>£10,699</td><td>£16,051</td><td>£18,304</td><td>£19,532</td><td>£74,867</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>