<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>£13,656</td><td>£13,861</td><td>£14,207</td><td>£14,563</td><td>£14,999</td><td>£71,286</td></tr><tr><td>Total Expenses</td><td>£10,902</td><td>£10,968</td><td>£11,046</td><td>£11,125</td><td>£11,212</td><td>£55,253</td></tr><tr><td>Profit Before Tax</td><td>£2,754</td><td>£2,892</td><td>£3,161</td><td>£3,437</td><td>£3,788</td><td>£16,033</td></tr><tr><td>Profit After Tax      </td><td>£2,231</td><td>£2,343</td><td>£2,561</td><td>£2,784</td><td>£3,068</td><td>£12,987</td></tr><tr><td>Change In Property Value</td><td>£5,699</td><td>£5,869</td><td>£11,083</td><td>£12,756</td><td>£13,521</td><td>£48,929</td></tr><tr><td>Net Return</td><td>£7,929</td><td>£8,212</td><td>£13,644</td><td>£15,540</td><td>£16,590</td><td>£61,916</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>