<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>£15,192</td><td>£15,420</td><td>£15,805</td><td>£16,201</td><td>£16,687</td><td>£79,304</td></tr><tr><td>Total Expenses</td><td>£11,375</td><td>£11,444</td><td>£11,525</td><td>£11,609</td><td>£11,700</td><td>£57,652</td></tr><tr><td>Profit Before Tax</td><td>£3,817</td><td>£3,976</td><td>£4,280</td><td>£4,592</td><td>£4,987</td><td>£21,652</td></tr><tr><td>Profit After Tax      </td><td>£3,092</td><td>£3,221</td><td>£3,467</td><td>£3,720</td><td>£4,039</td><td>£17,538</td></tr><tr><td>Change In Property Value</td><td>£5,940</td><td>£6,118</td><td>£11,553</td><td>£13,297</td><td>£14,094</td><td>£51,003</td></tr><tr><td>Net Return</td><td>£9,032</td><td>£9,339</td><td>£15,020</td><td>£17,016</td><td>£18,134</td><td>£68,541</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>