<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>£14,892</td><td>£15,115</td><td>£15,493</td><td>£15,881</td><td>£16,357</td><td>£77,738</td></tr><tr><td>Total Expenses</td><td>£10,928</td><td>£10,997</td><td>£11,077</td><td>£11,160</td><td>£11,250</td><td>£55,412</td></tr><tr><td>Profit Before Tax</td><td>£3,964</td><td>£4,119</td><td>£4,416</td><td>£4,721</td><td>£5,107</td><td>£22,326</td></tr><tr><td>Profit After Tax      </td><td>£3,211</td><td>£3,336</td><td>£3,577</td><td>£3,824</td><td>£4,136</td><td>£18,084</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,794</td><td>£10,941</td><td>£12,592</td><td>£13,347</td><td>£48,298</td></tr><tr><td>Net Return</td><td>£8,836</td><td>£9,130</td><td>£14,517</td><td>£16,415</td><td>£17,484</td><td>£66,382</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>