<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>£13,788</td><td>£13,995</td><td>£14,345</td><td>£14,703</td><td>£15,144</td><td>£71,975</td></tr><tr><td>Total Expenses</td><td>£10,302</td><td>£10,369</td><td>£10,447</td><td>£10,526</td><td>£10,613</td><td>£52,257</td></tr><tr><td>Profit Before Tax</td><td>£3,486</td><td>£3,626</td><td>£3,898</td><td>£4,177</td><td>£4,531</td><td>£19,718</td></tr><tr><td>Profit After Tax      </td><td>£2,824</td><td>£2,937</td><td>£3,157</td><td>£3,383</td><td>£3,670</td><td>£15,972</td></tr><tr><td>Change In Property Value</td><td>£5,235</td><td>£5,392</td><td>£10,182</td><td>£11,719</td><td>£12,422</td><td>£44,949</td></tr><tr><td>Net Return</td><td>£8,059</td><td>£8,329</td><td>£13,339</td><td>£15,102</td><td>£16,092</td><td>£60,921</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>