<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>£14,076</td><td>£14,358</td><td>£14,716</td><td>£15,084</td><td>£15,461</td><td>£73,696</td></tr><tr><td>Total Expenses</td><td>£7,799</td><td>£7,839</td><td>£7,886</td><td>£7,933</td><td>£7,982</td><td>£39,439</td></tr><tr><td>Profit Before Tax</td><td>£6,277</td><td>£6,519</td><td>£6,831</td><td>£7,151</td><td>£7,480</td><td>£34,257</td></tr><tr><td>Profit After Tax      </td><td>£5,084</td><td>£5,280</td><td>£5,533</td><td>£5,792</td><td>£6,059</td><td>£27,748</td></tr><tr><td>Change In Property Value</td><td>£2,970</td><td>£3,029</td><td>£6,180</td><td>£8,034</td><td>£9,279</td><td>£29,493</td></tr><tr><td>Net Return</td><td>£8,054</td><td>£8,309</td><td>£11,713</td><td>£13,826</td><td>£15,338</td><td>£57,241</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>16%</td><td>19%</td><td>21%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>