<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>£17,148</td><td>£17,405</td><td>£17,840</td><td>£18,286</td><td>£18,835</td><td>£89,515</td></tr><tr><td>Total Expenses</td><td>£12,047</td><td>£12,118</td><td>£12,205</td><td>£12,293</td><td>£12,391</td><td>£61,054</td></tr><tr><td>Profit Before Tax</td><td>£5,101</td><td>£5,287</td><td>£5,636</td><td>£5,993</td><td>£6,444</td><td>£28,461</td></tr><tr><td>Profit After Tax      </td><td>£4,132</td><td>£4,282</td><td>£4,565</td><td>£4,854</td><td>£5,220</td><td>£23,054</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£7,607</td><td>£12,373</td><td>£14,240</td><td>£15,094</td><td>£56,664</td></tr><tr><td>Net Return</td><td>£11,482</td><td>£11,890</td><td>£16,937</td><td>£19,094</td><td>£20,314</td><td>£79,718</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>32%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>