<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>£14,688</td><td>£14,908</td><td>£15,281</td><td>£15,663</td><td>£16,133</td><td>£76,673</td></tr><tr><td>Total Expenses</td><td>£10,610</td><td>£10,678</td><td>£10,759</td><td>£10,841</td><td>£10,930</td><td>£53,818</td></tr><tr><td>Profit Before Tax</td><td>£4,078</td><td>£4,230</td><td>£4,522</td><td>£4,822</td><td>£5,203</td><td>£22,855</td></tr><tr><td>Profit After Tax      </td><td>£3,303</td><td>£3,426</td><td>£3,663</td><td>£3,906</td><td>£4,214</td><td>£18,513</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,521</td><td>£10,605</td><td>£12,206</td><td>£12,938</td><td>£48,569</td></tr><tr><td>Net Return</td><td>£9,603</td><td>£9,947</td><td>£14,268</td><td>£16,112</td><td>£17,152</td><td>£67,082</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>