<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>£14,112</td><td>£14,394</td><td>£14,754</td><td>£15,123</td><td>£15,501</td><td>£73,884</td></tr><tr><td>Total Expenses</td><td>£9,045</td><td>£9,119</td><td>£9,198</td><td>£9,279</td><td>£9,359</td><td>£46,001</td></tr><tr><td>Profit Before Tax</td><td>£5,067</td><td>£5,275</td><td>£5,556</td><td>£5,844</td><td>£6,142</td><td>£27,883</td></tr><tr><td>Profit After Tax      </td><td>£4,104</td><td>£4,273</td><td>£4,500</td><td>£4,734</td><td>£4,975</td><td>£22,586</td></tr><tr><td>Change In Property Value</td><td>£2,840</td><td>£2,897</td><td>£5,909</td><td>£7,682</td><td>£8,873</td><td>£28,202</td></tr><tr><td>Net Return</td><td>£6,944</td><td>£7,170</td><td>£10,410</td><td>£12,416</td><td>£13,848</td><td>£50,787</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>18%</td><td>20%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>