<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>£14,508</td><td>£14,726</td><td>£15,094</td><td>£15,471</td><td>£15,935</td><td>£75,734</td></tr><tr><td>Total Expenses</td><td>£10,691</td><td>£10,759</td><td>£10,839</td><td>£10,921</td><td>£11,010</td><td>£54,220</td></tr><tr><td>Profit Before Tax</td><td>£3,817</td><td>£3,966</td><td>£4,255</td><td>£4,550</td><td>£4,926</td><td>£21,514</td></tr><tr><td>Profit After Tax      </td><td>£3,091</td><td>£3,213</td><td>£3,446</td><td>£3,686</td><td>£3,990</td><td>£17,426</td></tr><tr><td>Change In Property Value</td><td>£5,475</td><td>£5,639</td><td>£10,649</td><td>£12,256</td><td>£12,991</td><td>£47,010</td></tr><tr><td>Net Return</td><td>£8,566</td><td>£8,852</td><td>£14,095</td><td>£15,942</td><td>£16,981</td><td>£64,436</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>15%</td><td>16%</td><td>25%</td><td>29%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>