<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>£15,804</td><td>£16,041</td><td>£16,442</td><td>£16,853</td><td>£17,359</td><td>£82,499</td></tr><tr><td>Total Expenses</td><td>£11,556</td><td>£11,627</td><td>£11,712</td><td>£11,799</td><td>£11,894</td><td>£58,588</td></tr><tr><td>Profit Before Tax</td><td>£4,248</td><td>£4,414</td><td>£4,730</td><td>£5,054</td><td>£5,465</td><td>£23,911</td></tr><tr><td>Profit After Tax      </td><td>£3,441</td><td>£3,575</td><td>£3,831</td><td>£4,094</td><td>£4,427</td><td>£19,368</td></tr><tr><td>Change In Property Value</td><td>£5,970</td><td>£6,149</td><td>£11,612</td><td>£13,364</td><td>£14,166</td><td>£51,260</td></tr><tr><td>Net Return</td><td>£9,411</td><td>£9,724</td><td>£15,443</td><td>£17,458</td><td>£18,592</td><td>£70,628</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>116%</td></tr></tbody></table></div></div></template></turbo-stream>