<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>£15,468</td><td>£15,700</td><td>£16,093</td><td>£16,495</td><td>£16,990</td><td>£80,745</td></tr><tr><td>Total Expenses</td><td>£10,775</td><td>£10,810</td><td>£10,860</td><td>£10,911</td><td>£10,971</td><td>£54,328</td></tr><tr><td>Profit Before Tax</td><td>£4,693</td><td>£4,890</td><td>£5,233</td><td>£5,584</td><td>£6,018</td><td>£26,417</td></tr><tr><td>Profit After Tax      </td><td>£3,801</td><td>£3,961</td><td>£4,238</td><td>£4,523</td><td>£4,875</td><td>£21,398</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,798</td><td>£12,837</td><td>£14,774</td><td>£15,661</td><td>£56,670</td></tr><tr><td>Net Return</td><td>£10,401</td><td>£10,759</td><td>£17,075</td><td>£19,297</td><td>£20,535</td><td>£78,067</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>117%</td></tr></tbody></table></div></div></template></turbo-stream>