<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>£14,760</td><td>£14,981</td><td>£15,356</td><td>£15,740</td><td>£16,212</td><td>£77,049</td></tr><tr><td>Total Expenses</td><td>£10,308</td><td>£10,341</td><td>£10,390</td><td>£10,439</td><td>£10,497</td><td>£51,974</td></tr><tr><td>Profit Before Tax</td><td>£4,452</td><td>£4,640</td><td>£4,966</td><td>£5,301</td><td>£5,715</td><td>£25,075</td></tr><tr><td>Profit After Tax      </td><td>£3,606</td><td>£3,758</td><td>£4,023</td><td>£4,294</td><td>£4,629</td><td>£20,311</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,489</td><td>£12,253</td><td>£14,103</td><td>£14,949</td><td>£54,094</td></tr><tr><td>Net Return</td><td>£9,906</td><td>£10,247</td><td>£16,276</td><td>£18,396</td><td>£19,578</td><td>£74,404</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>