<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>£15,600</td><td>£15,834</td><td>£16,230</td><td>£16,636</td><td>£17,135</td><td>£81,434</td></tr><tr><td>Total Expenses</td><td>£11,185</td><td>£11,220</td><td>£11,270</td><td>£11,322</td><td>£11,383</td><td>£56,380</td></tr><tr><td>Profit Before Tax</td><td>£4,415</td><td>£4,614</td><td>£4,959</td><td>£5,314</td><td>£5,752</td><td>£25,054</td></tr><tr><td>Profit After Tax      </td><td>£3,576</td><td>£3,737</td><td>£4,017</td><td>£4,304</td><td>£4,659</td><td>£20,293</td></tr><tr><td>Change In Property Value</td><td>£3,450</td><td>£3,502</td><td>£8,293</td><td>£11,036</td><td>£12,814</td><td>£39,095</td></tr><tr><td>Net Return</td><td>£7,026</td><td>£7,239</td><td>£12,310</td><td>£15,340</td><td>£17,473</td><td>£59,389</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>10%</td><td>10%</td><td>18%</td><td>22%</td><td>25%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>