<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>£14,628</td><td>£14,921</td><td>£15,294</td><td>£15,676</td><td>£16,068</td><td>£76,586</td></tr><tr><td>Total Expenses</td><td>£7,914</td><td>£7,955</td><td>£8,003</td><td>£8,052</td><td>£8,102</td><td>£40,026</td></tr><tr><td>Profit Before Tax</td><td>£6,714</td><td>£6,966</td><td>£7,291</td><td>£7,624</td><td>£7,966</td><td>£36,560</td></tr><tr><td>Profit After Tax      </td><td>£5,438</td><td>£5,642</td><td>£5,905</td><td>£6,175</td><td>£6,452</td><td>£29,614</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,060</td><td>£6,242</td><td>£8,115</td><td>£9,373</td><td>£29,790</td></tr><tr><td>Net Return</td><td>£8,438</td><td>£8,702</td><td>£12,148</td><td>£14,290</td><td>£15,825</td><td>£59,404</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>17%</td><td>20%</td><td>22%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>