<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>£12,576</td><td>£12,765</td><td>£13,084</td><td>£13,411</td><td>£13,813</td><td>£65,648</td></tr><tr><td>Total Expenses</td><td>£8,859</td><td>£8,890</td><td>£8,932</td><td>£8,976</td><td>£9,027</td><td>£44,685</td></tr><tr><td>Profit Before Tax</td><td>£3,717</td><td>£3,875</td><td>£4,151</td><td>£4,435</td><td>£4,786</td><td>£20,964</td></tr><tr><td>Profit After Tax      </td><td>£3,010</td><td>£3,139</td><td>£3,363</td><td>£3,592</td><td>£3,877</td><td>£16,981</td></tr><tr><td>Change In Property Value</td><td>£5,370</td><td>£5,531</td><td>£10,445</td><td>£12,021</td><td>£12,742</td><td>£46,108</td></tr><tr><td>Net Return</td><td>£8,380</td><td>£8,670</td><td>£13,807</td><td>£15,613</td><td>£16,619</td><td>£63,089</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>29%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>