<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>£13,092</td><td>£13,288</td><td>£13,621</td><td>£13,961</td><td>£14,380</td><td>£68,342</td></tr><tr><td>Total Expenses</td><td>£9,657</td><td>£9,723</td><td>£9,799</td><td>£9,877</td><td>£9,961</td><td>£49,017</td></tr><tr><td>Profit Before Tax</td><td>£3,435</td><td>£3,566</td><td>£3,822</td><td>£4,084</td><td>£4,418</td><td>£19,325</td></tr><tr><td>Profit After Tax      </td><td>£2,782</td><td>£2,888</td><td>£3,095</td><td>£3,308</td><td>£3,579</td><td>£15,653</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,796</td><td>£9,427</td><td>£10,849</td><td>£11,500</td><td>£43,172</td></tr><tr><td>Net Return</td><td>£8,382</td><td>£8,684</td><td>£12,522</td><td>£14,158</td><td>£15,079</td><td>£58,825</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>