<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>£12,852</td><td>£13,109</td><td>£13,437</td><td>£13,773</td><td>£14,117</td><td>£67,287</td></tr><tr><td>Total Expenses</td><td>£8,443</td><td>£8,515</td><td>£8,590</td><td>£8,668</td><td>£8,745</td><td>£42,961</td></tr><tr><td>Profit Before Tax</td><td>£4,409</td><td>£4,594</td><td>£4,846</td><td>£5,105</td><td>£5,372</td><td>£24,327</td></tr><tr><td>Profit After Tax      </td><td>£3,571</td><td>£3,721</td><td>£3,926</td><td>£4,135</td><td>£4,351</td><td>£19,705</td></tr><tr><td>Change In Property Value</td><td>£2,600</td><td>£2,652</td><td>£5,410</td><td>£7,033</td><td>£8,123</td><td>£25,818</td></tr><tr><td>Net Return</td><td>£6,171</td><td>£6,373</td><td>£9,336</td><td>£11,168</td><td>£12,475</td><td>£45,523</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>10%</td><td>10%</td><td>15%</td><td>18%</td><td>20%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>