<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>£15,660</td><td>£15,895</td><td>£16,292</td><td>£16,700</td><td>£17,201</td><td>£81,747</td></tr><tr><td>Total Expenses</td><td>£11,458</td><td>£11,529</td><td>£11,613</td><td>£11,699</td><td>£11,793</td><td>£58,092</td></tr><tr><td>Profit Before Tax</td><td>£4,202</td><td>£4,366</td><td>£4,679</td><td>£5,001</td><td>£5,407</td><td>£23,655</td></tr><tr><td>Profit After Tax      </td><td>£3,404</td><td>£3,536</td><td>£3,790</td><td>£4,050</td><td>£4,380</td><td>£19,161</td></tr><tr><td>Change In Property Value</td><td>£5,918</td><td>£6,095</td><td>£11,509</td><td>£13,246</td><td>£14,041</td><td>£50,809</td></tr><tr><td>Net Return</td><td>£9,321</td><td>£9,631</td><td>£15,300</td><td>£17,297</td><td>£18,421</td><td>£69,970</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>