<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>£14,784</td><td>£15,006</td><td>£15,381</td><td>£15,765</td><td>£16,238</td><td>£77,174</td></tr><tr><td>Total Expenses</td><td>£10,856</td><td>£10,924</td><td>£11,005</td><td>£11,087</td><td>£11,177</td><td>£55,049</td></tr><tr><td>Profit Before Tax</td><td>£3,928</td><td>£4,082</td><td>£4,376</td><td>£4,678</td><td>£5,062</td><td>£22,126</td></tr><tr><td>Profit After Tax      </td><td>£3,182</td><td>£3,306</td><td>£3,545</td><td>£3,790</td><td>£4,100</td><td>£17,922</td></tr><tr><td>Change In Property Value</td><td>£5,579</td><td>£5,746</td><td>£10,850</td><td>£12,487</td><td>£13,237</td><td>£47,899</td></tr><tr><td>Net Return</td><td>£8,760</td><td>£9,052</td><td>£14,395</td><td>£16,277</td><td>£17,337</td><td>£65,821</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>