<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>£11,931</td><td>£12,001</td><td>£12,083</td><td>£12,168</td><td>£12,260</td><td>£60,444</td></tr><tr><td>Profit Before Tax</td><td>£3,669</td><td>£3,833</td><td>£4,146</td><td>£4,468</td><td>£4,874</td><td>£20,990</td></tr><tr><td>Profit After Tax      </td><td>£2,972</td><td>£3,105</td><td>£3,359</td><td>£3,619</td><td>£3,948</td><td>£17,002</td></tr><tr><td>Change In Property Value</td><td>£6,330</td><td>£6,520</td><td>£12,312</td><td>£14,170</td><td>£15,020</td><td>£54,351</td></tr><tr><td>Net Return</td><td>£9,302</td><td>£9,625</td><td>£15,670</td><td>£17,789</td><td>£18,968</td><td>£71,353</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>