<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>£12,636</td><td>£12,826</td><td>£13,146</td><td>£13,475</td><td>£13,879</td><td>£65,962</td></tr><tr><td>Total Expenses</td><td>£9,610</td><td>£9,675</td><td>£9,750</td><td>£9,826</td><td>£9,909</td><td>£48,770</td></tr><tr><td>Profit Before Tax</td><td>£3,026</td><td>£3,151</td><td>£3,397</td><td>£3,649</td><td>£3,970</td><td>£17,192</td></tr><tr><td>Profit After Tax      </td><td>£2,451</td><td>£2,552</td><td>£2,751</td><td>£2,955</td><td>£3,215</td><td>£13,926</td></tr><tr><td>Change In Property Value</td><td>£4,799</td><td>£4,942</td><td>£9,333</td><td>£10,741</td><td>£11,386</td><td>£41,201</td></tr><tr><td>Net Return</td><td>£7,250</td><td>£7,495</td><td>£12,084</td><td>£13,697</td><td>£14,601</td><td>£55,127</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>28%</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>