<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>£12,516</td><td>£12,766</td><td>£13,085</td><td>£13,413</td><td>£13,748</td><td>£65,528</td></tr><tr><td>Total Expenses</td><td>£8,251</td><td>£8,322</td><td>£8,397</td><td>£8,473</td><td>£8,549</td><td>£41,991</td></tr><tr><td>Profit Before Tax</td><td>£4,265</td><td>£4,445</td><td>£4,689</td><td>£4,939</td><td>£5,199</td><td>£23,537</td></tr><tr><td>Profit After Tax      </td><td>£3,455</td><td>£3,600</td><td>£3,798</td><td>£4,001</td><td>£4,211</td><td>£19,065</td></tr><tr><td>Change In Property Value</td><td>£2,520</td><td>£2,570</td><td>£5,244</td><td>£6,817</td><td>£7,873</td><td>£25,024</td></tr><tr><td>Net Return</td><td>£5,975</td><td>£6,171</td><td>£9,042</td><td>£10,818</td><td>£12,084</td><td>£44,089</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>18%</td><td>20%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>