<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>£14,796</td><td>£15,018</td><td>£15,393</td><td>£15,778</td><td>£16,252</td><td>£77,237</td></tr><tr><td>Total Expenses</td><td>£10,819</td><td>£10,888</td><td>£10,968</td><td>£11,051</td><td>£11,141</td><td>£54,866</td></tr><tr><td>Profit Before Tax</td><td>£3,977</td><td>£4,130</td><td>£4,425</td><td>£4,728</td><td>£5,111</td><td>£22,371</td></tr><tr><td>Profit After Tax      </td><td>£3,221</td><td>£3,346</td><td>£3,584</td><td>£3,829</td><td>£4,140</td><td>£18,120</td></tr><tr><td>Change In Property Value</td><td>£6,475</td><td>£6,702</td><td>£10,900</td><td>£12,545</td><td>£13,297</td><td>£49,918</td></tr><tr><td>Net Return</td><td>£9,696</td><td>£10,047</td><td>£14,484</td><td>£16,374</td><td>£17,437</td><td>£68,038</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>17%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>