<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>£13,800</td><td>£14,007</td><td>£14,357</td><td>£14,716</td><td>£15,158</td><td>£72,038</td></tr><tr><td>Total Expenses</td><td>£10,916</td><td>£10,983</td><td>£11,061</td><td>£11,141</td><td>£11,228</td><td>£55,328</td></tr><tr><td>Profit Before Tax</td><td>£2,884</td><td>£3,024</td><td>£3,296</td><td>£3,575</td><td>£3,930</td><td>£16,709</td></tr><tr><td>Profit After Tax      </td><td>£2,336</td><td>£2,449</td><td>£2,670</td><td>£2,896</td><td>£3,183</td><td>£13,535</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>£8,034</td><td>£8,319</td><td>£13,753</td><td>£15,652</td><td>£16,705</td><td>£62,464</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>