<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>£15,396</td><td>£15,627</td><td>£16,018</td><td>£16,418</td><td>£16,911</td><td>£80,369</td></tr><tr><td>Total Expenses</td><td>£11,475</td><td>£11,544</td><td>£11,626</td><td>£11,710</td><td>£11,801</td><td>£58,155</td></tr><tr><td>Profit Before Tax</td><td>£3,921</td><td>£4,083</td><td>£4,392</td><td>£4,708</td><td>£5,109</td><td>£22,214</td></tr><tr><td>Profit After Tax      </td><td>£3,176</td><td>£3,307</td><td>£3,557</td><td>£3,814</td><td>£4,138</td><td>£17,994</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,517</td></tr><tr><td>Net Return</td><td>£9,176</td><td>£9,487</td><td>£15,227</td><td>£17,245</td><td>£18,375</td><td>£69,511</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>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>