<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>£15,528</td><td>£15,761</td><td>£16,155</td><td>£16,559</td><td>£17,056</td><td>£81,058</td></tr><tr><td>Total Expenses</td><td>£10,980</td><td>£11,014</td><td>£11,065</td><td>£11,116</td><td>£11,176</td><td>£55,351</td></tr><tr><td>Profit Before Tax</td><td>£4,548</td><td>£4,746</td><td>£5,090</td><td>£5,443</td><td>£5,879</td><td>£25,707</td></tr><tr><td>Profit After Tax      </td><td>£3,684</td><td>£3,845</td><td>£4,123</td><td>£4,409</td><td>£4,762</td><td>£20,823</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,766</td><td>£9,456</td><td>£13,522</td><td>£15,562</td><td>£49,930</td></tr><tr><td>Net Return</td><td>£9,309</td><td>£9,610</td><td>£13,579</td><td>£17,930</td><td>£20,324</td><td>£70,753</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>20%</td><td>26%</td><td>30%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>