<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>£12,720</td><td>£12,911</td><td>£13,234</td><td>£13,564</td><td>£13,971</td><td>£66,400</td></tr><tr><td>Total Expenses</td><td>£9,620</td><td>£9,685</td><td>£9,760</td><td>£9,837</td><td>£9,921</td><td>£48,823</td></tr><tr><td>Profit Before Tax</td><td>£3,100</td><td>£3,226</td><td>£3,473</td><td>£3,727</td><td>£4,051</td><td>£17,577</td></tr><tr><td>Profit After Tax      </td><td>£2,511</td><td>£2,613</td><td>£2,813</td><td>£3,019</td><td>£3,281</td><td>£14,237</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,944</td><td>£9,336</td><td>£10,745</td><td>£11,389</td><td>£41,214</td></tr><tr><td>Net Return</td><td>£7,311</td><td>£7,557</td><td>£12,149</td><td>£13,764</td><td>£14,671</td><td>£55,451</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>