<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>£12,480</td><td>£12,667</td><td>£12,984</td><td>£13,308</td><td>£13,708</td><td>£65,147</td></tr><tr><td>Total Expenses</td><td>£9,483</td><td>£9,513</td><td>£9,555</td><td>£9,599</td><td>£9,649</td><td>£47,799</td></tr><tr><td>Profit Before Tax</td><td>£2,997</td><td>£3,154</td><td>£3,429</td><td>£3,710</td><td>£4,058</td><td>£17,349</td></tr><tr><td>Profit After Tax      </td><td>£2,428</td><td>£2,555</td><td>£2,777</td><td>£3,005</td><td>£3,287</td><td>£14,052</td></tr><tr><td>Change In Property Value</td><td>£6,823</td><td>£7,062</td><td>£11,486</td><td>£13,219</td><td>£14,012</td><td>£52,603</td></tr><tr><td>Net Return</td><td>£9,251</td><td>£9,617</td><td>£14,263</td><td>£16,224</td><td>£17,300</td><td>£66,655</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>