<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>£15,840</td><td>£16,078</td><td>£16,480</td><td>£16,892</td><td>£17,398</td><td>£82,687</td></tr><tr><td>Total Expenses</td><td>£11,206</td><td>£11,278</td><td>£11,363</td><td>£11,450</td><td>£11,545</td><td>£56,842</td></tr><tr><td>Profit Before Tax</td><td>£4,634</td><td>£4,800</td><td>£5,117</td><td>£5,442</td><td>£5,853</td><td>£25,845</td></tr><tr><td>Profit After Tax      </td><td>£3,753</td><td>£3,888</td><td>£4,144</td><td>£4,408</td><td>£4,741</td><td>£20,935</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£11,086</td><td>£12,759</td><td>£13,525</td><td>£48,942</td></tr><tr><td>Net Return</td><td>£9,453</td><td>£9,759</td><td>£15,231</td><td>£17,167</td><td>£18,266</td><td>£69,876</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>30%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>