<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>£15,828</td><td>£16,065</td><td>£16,467</td><td>£16,879</td><td>£17,385</td><td>£82,624</td></tr><tr><td>Total Expenses</td><td>£11,575</td><td>£11,647</td><td>£11,732</td><td>£11,818</td><td>£11,913</td><td>£58,685</td></tr><tr><td>Profit Before Tax</td><td>£4,253</td><td>£4,419</td><td>£4,735</td><td>£5,060</td><td>£5,472</td><td>£23,939</td></tr><tr><td>Profit After Tax      </td><td>£3,445</td><td>£3,579</td><td>£3,836</td><td>£4,099</td><td>£4,432</td><td>£19,391</td></tr><tr><td>Change In Property Value</td><td>£5,981</td><td>£6,160</td><td>£11,632</td><td>£13,387</td><td>£14,191</td><td>£51,350</td></tr><tr><td>Net Return</td><td>£9,425</td><td>£9,739</td><td>£15,468</td><td>£17,486</td><td>£18,623</td><td>£70,741</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>