<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>£15,864</td><td>£16,102</td><td>£16,505</td><td>£16,917</td><td>£17,425</td><td>£82,812</td></tr><tr><td>Total Expenses</td><td>£9,030</td><td>£9,065</td><td>£9,116</td><td>£9,168</td><td>£9,229</td><td>£45,608</td></tr><tr><td>Profit Before Tax</td><td>£6,834</td><td>£7,037</td><td>£7,389</td><td>£7,749</td><td>£8,195</td><td>£37,205</td></tr><tr><td>Profit After Tax      </td><td>£5,536</td><td>£5,700</td><td>£5,985</td><td>£6,277</td><td>£6,638</td><td>£30,136</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,570</td><td>£7,283</td><td>£9,468</td><td>£9,941</td><td>£33,761</td></tr><tr><td>Net Return</td><td>£9,036</td><td>£9,270</td><td>£13,268</td><td>£15,744</td><td>£16,579</td><td>£63,897</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>56%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>