<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>£14,616</td><td>£14,835</td><td>£15,206</td><td>£15,586</td><td>£16,054</td><td>£76,298</td></tr><tr><td>Total Expenses</td><td>£12,388</td><td>£12,456</td><td>£12,536</td><td>£12,618</td><td>£12,708</td><td>£62,707</td></tr><tr><td>Profit Before Tax</td><td>£2,228</td><td>£2,379</td><td>£2,670</td><td>£2,968</td><td>£3,346</td><td>£13,590</td></tr><tr><td>Profit After Tax      </td><td>£1,804</td><td>£1,927</td><td>£2,162</td><td>£2,404</td><td>£2,710</td><td>£11,008</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,766</td><td>£10,638</td><td>£13,587</td><td>£15,637</td><td>£51,252</td></tr><tr><td>Net Return</td><td>£7,429</td><td>£7,692</td><td>£12,800</td><td>£15,991</td><td>£18,347</td><td>£62,260</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>27%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>