<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>£15,576</td><td>£15,810</td><td>£16,205</td><td>£16,610</td><td>£17,108</td><td>£81,309</td></tr><tr><td>Total Expenses</td><td>£12,683</td><td>£12,752</td><td>£12,835</td><td>£12,919</td><td>£13,012</td><td>£64,200</td></tr><tr><td>Profit Before Tax</td><td>£2,893</td><td>£3,057</td><td>£3,370</td><td>£3,691</td><td>£4,097</td><td>£17,108</td></tr><tr><td>Profit After Tax      </td><td>£2,343</td><td>£2,477</td><td>£2,730</td><td>£2,990</td><td>£3,318</td><td>£13,858</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£7,107</td><td>£13,420</td><td>£15,446</td><td>£16,372</td><td>£59,245</td></tr><tr><td>Net Return</td><td>£9,243</td><td>£9,584</td><td>£16,150</td><td>£18,435</td><td>£19,691</td><td>£73,103</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</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>