<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>£12,408</td><td>£12,594</td><td>£12,909</td><td>£13,232</td><td>£13,629</td><td>£64,771</td></tr><tr><td>Total Expenses</td><td>£9,470</td><td>£9,534</td><td>£9,609</td><td>£9,685</td><td>£9,767</td><td>£48,065</td></tr><tr><td>Profit Before Tax</td><td>£2,938</td><td>£3,060</td><td>£3,300</td><td>£3,547</td><td>£3,861</td><td>£16,706</td></tr><tr><td>Profit After Tax      </td><td>£2,380</td><td>£2,478</td><td>£2,673</td><td>£2,873</td><td>£3,128</td><td>£13,532</td></tr><tr><td>Change In Property Value</td><td>£4,710</td><td>£4,851</td><td>£9,161</td><td>£10,543</td><td>£11,176</td><td>£40,441</td></tr><tr><td>Net Return</td><td>£7,090</td><td>£7,330</td><td>£11,834</td><td>£13,416</td><td>£14,304</td><td>£53,973</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>112%</td></tr></tbody></table></div></div></template></turbo-stream>