<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>£15,600</td><td>£15,834</td><td>£16,230</td><td>£16,636</td><td>£17,135</td><td>£81,434</td></tr><tr><td>Total Expenses</td><td>£12,923</td><td>£12,993</td><td>£13,075</td><td>£13,160</td><td>£13,252</td><td>£65,403</td></tr><tr><td>Profit Before Tax</td><td>£2,677</td><td>£2,841</td><td>£3,155</td><td>£3,476</td><td>£3,882</td><td>£16,031</td></tr><tr><td>Profit After Tax      </td><td>£2,168</td><td>£2,301</td><td>£2,555</td><td>£2,815</td><td>£3,145</td><td>£12,985</td></tr><tr><td>Change In Property Value</td><td>£7,080</td><td>£7,292</td><td>£13,770</td><td>£15,849</td><td>£16,799</td><td>£60,791</td></tr><tr><td>Net Return</td><td>£9,248</td><td>£9,594</td><td>£16,326</td><td>£18,664</td><td>£19,944</td><td>£73,776</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>