<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>£14,100</td><td>£14,311</td><td>£14,669</td><td>£15,036</td><td>£15,487</td><td>£73,604</td></tr><tr><td>Total Expenses</td><td>£11,234</td><td>£11,266</td><td>£11,313</td><td>£11,360</td><td>£11,416</td><td>£56,589</td></tr><tr><td>Profit Before Tax</td><td>£2,866</td><td>£3,045</td><td>£3,356</td><td>£3,676</td><td>£4,071</td><td>£17,015</td></tr><tr><td>Profit After Tax      </td><td>£2,322</td><td>£2,467</td><td>£2,719</td><td>£2,977</td><td>£3,297</td><td>£13,782</td></tr><tr><td>Change In Property Value</td><td>£5,875</td><td>£6,022</td><td>£11,110</td><td>£14,190</td><td>£16,332</td><td>£53,529</td></tr><tr><td>Net Return</td><td>£8,197</td><td>£8,489</td><td>£13,829</td><td>£17,168</td><td>£19,629</td><td>£67,311</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>