<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>£15,720</td><td>£15,956</td><td>£16,355</td><td>£16,764</td><td>£17,266</td><td>£82,061</td></tr><tr><td>Total Expenses</td><td>£11,467</td><td>£11,537</td><td>£11,620</td><td>£11,705</td><td>£11,797</td><td>£58,126</td></tr><tr><td>Profit Before Tax</td><td>£4,253</td><td>£4,419</td><td>£4,735</td><td>£5,059</td><td>£5,469</td><td>£23,935</td></tr><tr><td>Profit After Tax      </td><td>£3,445</td><td>£3,579</td><td>£3,835</td><td>£4,098</td><td>£4,430</td><td>£19,387</td></tr><tr><td>Change In Property Value</td><td>£5,970</td><td>£6,149</td><td>£11,612</td><td>£13,364</td><td>£14,166</td><td>£51,260</td></tr><tr><td>Net Return</td><td>£9,415</td><td>£9,728</td><td>£15,447</td><td>£17,462</td><td>£18,596</td><td>£70,647</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>16%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>