<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>£14,712</td><td>£14,933</td><td>£15,306</td><td>£15,689</td><td>£16,159</td><td>£76,799</td></tr><tr><td>Total Expenses</td><td>£10,811</td><td>£10,879</td><td>£10,959</td><td>£11,042</td><td>£11,131</td><td>£54,823</td></tr><tr><td>Profit Before Tax</td><td>£3,901</td><td>£4,054</td><td>£4,347</td><td>£4,647</td><td>£5,028</td><td>£21,976</td></tr><tr><td>Profit After Tax      </td><td>£3,160</td><td>£3,283</td><td>£3,521</td><td>£3,764</td><td>£4,073</td><td>£17,801</td></tr><tr><td>Change In Property Value</td><td>£5,550</td><td>£5,717</td><td>£10,795</td><td>£12,424</td><td>£13,169</td><td>£47,654</td></tr><tr><td>Net Return</td><td>£8,710</td><td>£9,000</td><td>£14,315</td><td>£16,188</td><td>£17,242</td><td>£65,455</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>