<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>£15,084</td><td>£15,310</td><td>£15,693</td><td>£16,085</td><td>£16,568</td><td>£78,741</td></tr><tr><td>Total Expenses</td><td>£11,053</td><td>£11,121</td><td>£11,203</td><td>£11,286</td><td>£11,377</td><td>£56,040</td></tr><tr><td>Profit Before Tax</td><td>£4,031</td><td>£4,189</td><td>£4,490</td><td>£4,799</td><td>£5,191</td><td>£22,700</td></tr><tr><td>Profit After Tax      </td><td>£3,265</td><td>£3,393</td><td>£3,637</td><td>£3,887</td><td>£4,204</td><td>£18,387</td></tr><tr><td>Change In Property Value</td><td>£5,699</td><td>£5,869</td><td>£11,083</td><td>£12,756</td><td>£13,521</td><td>£48,929</td></tr><tr><td>Net Return</td><td>£8,964</td><td>£9,262</td><td>£14,720</td><td>£16,643</td><td>£17,726</td><td>£67,316</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>