<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>£14,604</td><td>£14,823</td><td>£15,194</td><td>£15,573</td><td>£16,041</td><td>£76,235</td></tr><tr><td>Total Expenses</td><td>£12,012</td><td>£12,080</td><td>£12,160</td><td>£12,242</td><td>£12,331</td><td>£60,826</td></tr><tr><td>Profit Before Tax</td><td>£2,592</td><td>£2,743</td><td>£3,033</td><td>£3,331</td><td>£3,709</td><td>£15,408</td></tr><tr><td>Profit After Tax      </td><td>£2,099</td><td>£2,222</td><td>£2,457</td><td>£2,698</td><td>£3,004</td><td>£12,481</td></tr><tr><td>Change In Property Value</td><td>£6,467</td><td>£6,660</td><td>£12,577</td><td>£14,475</td><td>£15,344</td><td>£55,523</td></tr><tr><td>Net Return</td><td>£8,566</td><td>£8,882</td><td>£15,034</td><td>£17,174</td><td>£18,348</td><td>£68,004</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>