<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>£12,648</td><td>£12,838</td><td>£13,159</td><td>£13,488</td><td>£13,892</td><td>£66,024</td></tr><tr><td>Total Expenses</td><td>£8,906</td><td>£8,937</td><td>£8,980</td><td>£9,023</td><td>£9,075</td><td>£44,921</td></tr><tr><td>Profit Before Tax</td><td>£3,742</td><td>£3,901</td><td>£4,179</td><td>£4,464</td><td>£4,818</td><td>£21,104</td></tr><tr><td>Profit After Tax      </td><td>£3,031</td><td>£3,160</td><td>£3,385</td><td>£3,616</td><td>£3,902</td><td>£17,094</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£8,431</td><td>£8,722</td><td>£13,888</td><td>£15,704</td><td>£16,715</td><td>£63,460</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>