<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>£14,820</td><td>£15,042</td><td>£15,418</td><td>£15,804</td><td>£16,278</td><td>£77,362</td></tr><tr><td>Total Expenses</td><td>£12,298</td><td>£12,331</td><td>£12,380</td><td>£12,429</td><td>£12,487</td><td>£61,925</td></tr><tr><td>Profit Before Tax</td><td>£2,523</td><td>£2,711</td><td>£3,039</td><td>£3,375</td><td>£3,791</td><td>£15,438</td></tr><tr><td>Profit After Tax      </td><td>£2,043</td><td>£2,196</td><td>£2,461</td><td>£2,734</td><td>£3,071</td><td>£12,505</td></tr><tr><td>Change In Property Value</td><td>£9,100</td><td>£9,419</td><td>£15,319</td><td>£17,630</td><td>£18,688</td><td>£70,155</td></tr><tr><td>Net Return</td><td>£11,143</td><td>£11,614</td><td>£17,780</td><td>£20,364</td><td>£21,759</td><td>£82,660</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>26%</td><td>27%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>