<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>£16,560</td><td>£16,808</td><td>£17,229</td><td>£17,659</td><td>£18,189</td><td>£86,445</td></tr><tr><td>Total Expenses</td><td>£12,186</td><td>£12,257</td><td>£12,342</td><td>£12,429</td><td>£12,525</td><td>£61,738</td></tr><tr><td>Profit Before Tax</td><td>£4,374</td><td>£4,551</td><td>£4,887</td><td>£5,230</td><td>£5,665</td><td>£24,707</td></tr><tr><td>Profit After Tax      </td><td>£3,543</td><td>£3,687</td><td>£3,958</td><td>£4,237</td><td>£4,588</td><td>£20,013</td></tr><tr><td>Change In Property Value</td><td>£6,450</td><td>£6,644</td><td>£12,545</td><td>£14,438</td><td>£15,305</td><td>£55,382</td></tr><tr><td>Net Return</td><td>£9,993</td><td>£10,330</td><td>£16,503</td><td>£18,675</td><td>£19,893</td><td>£75,394</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>29%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>