<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>£14,400</td><td>£14,616</td><td>£14,981</td><td>£15,356</td><td>£15,817</td><td>£75,170</td></tr><tr><td>Total Expenses</td><td>£10,284</td><td>£10,352</td><td>£10,431</td><td>£10,512</td><td>£10,601</td><td>£52,180</td></tr><tr><td>Profit Before Tax</td><td>£4,116</td><td>£4,264</td><td>£4,550</td><td>£4,844</td><td>£5,216</td><td>£22,990</td></tr><tr><td>Profit After Tax      </td><td>£3,334</td><td>£3,454</td><td>£3,686</td><td>£3,923</td><td>£4,225</td><td>£18,622</td></tr><tr><td>Change In Property Value</td><td>£5,175</td><td>£5,330</td><td>£10,065</td><td>£11,584</td><td>£12,279</td><td>£44,434</td></tr><tr><td>Net Return</td><td>£8,509</td><td>£8,784</td><td>£13,751</td><td>£15,508</td><td>£16,504</td><td>£63,056</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>