<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>£13,464</td><td>£13,666</td><td>£14,008</td><td>£14,358</td><td>£14,789</td><td>£70,284</td></tr><tr><td>Total Expenses</td><td>£10,111</td><td>£10,177</td><td>£10,254</td><td>£10,333</td><td>£10,419</td><td>£51,295</td></tr><tr><td>Profit Before Tax</td><td>£3,353</td><td>£3,489</td><td>£3,753</td><td>£4,025</td><td>£4,370</td><td>£18,989</td></tr><tr><td>Profit After Tax      </td><td>£2,716</td><td>£2,826</td><td>£3,040</td><td>£3,260</td><td>£3,539</td><td>£15,381</td></tr><tr><td>Change In Property Value</td><td>£5,115</td><td>£5,268</td><td>£9,949</td><td>£11,450</td><td>£12,137</td><td>£43,919</td></tr><tr><td>Net Return</td><td>£7,831</td><td>£8,094</td><td>£12,989</td><td>£14,710</td><td>£15,676</td><td>£59,300</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>29%</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>