<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>£12,636</td><td>£12,826</td><td>£13,146</td><td>£13,475</td><td>£13,879</td><td>£65,962</td></tr><tr><td>Total Expenses</td><td>£9,572</td><td>£9,637</td><td>£9,712</td><td>£9,789</td><td>£9,872</td><td>£48,581</td></tr><tr><td>Profit Before Tax</td><td>£3,064</td><td>£3,189</td><td>£3,434</td><td>£3,686</td><td>£4,007</td><td>£17,381</td></tr><tr><td>Profit After Tax      </td><td>£2,482</td><td>£2,583</td><td>£2,782</td><td>£2,986</td><td>£3,246</td><td>£14,078</td></tr><tr><td>Change In Property Value</td><td>£4,770</td><td>£4,913</td><td>£9,278</td><td>£10,678</td><td>£11,318</td><td>£40,957</td></tr><tr><td>Net Return</td><td>£7,252</td><td>£7,496</td><td>£12,059</td><td>£13,663</td><td>£14,564</td><td>£55,035</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>