<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>£11,916</td><td>£12,095</td><td>£12,397</td><td>£12,707</td><td>£13,088</td><td>£62,203</td></tr><tr><td>Total Expenses</td><td>£9,141</td><td>£9,205</td><td>£9,278</td><td>£9,353</td><td>£9,434</td><td>£46,410</td></tr><tr><td>Profit Before Tax</td><td>£2,775</td><td>£2,890</td><td>£3,119</td><td>£3,354</td><td>£3,655</td><td>£15,793</td></tr><tr><td>Profit After Tax      </td><td>£2,248</td><td>£2,341</td><td>£2,527</td><td>£2,717</td><td>£2,960</td><td>£12,793</td></tr><tr><td>Change In Property Value</td><td>£4,499</td><td>£4,633</td><td>£8,750</td><td>£10,070</td><td>£10,674</td><td>£38,625</td></tr><tr><td>Net Return</td><td>£6,746</td><td>£6,974</td><td>£11,276</td><td>£12,787</td><td>£13,634</td><td>£51,418</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>