<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>£15,900</td><td>£16,138</td><td>£16,542</td><td>£16,956</td><td>£17,464</td><td>£83,000</td></tr><tr><td>Total Expenses</td><td>£11,523</td><td>£11,593</td><td>£11,676</td><td>£11,761</td><td>£11,855</td><td>£58,408</td></tr><tr><td>Profit Before Tax</td><td>£4,377</td><td>£4,546</td><td>£4,866</td><td>£5,194</td><td>£5,609</td><td>£24,592</td></tr><tr><td>Profit After Tax      </td><td>£3,545</td><td>£3,682</td><td>£3,941</td><td>£4,207</td><td>£4,544</td><td>£19,919</td></tr><tr><td>Change In Property Value</td><td>£5,999</td><td>£6,178</td><td>£11,667</td><td>£13,428</td><td>£14,233</td><td>£51,505</td></tr><tr><td>Net Return</td><td>£9,544</td><td>£9,860</td><td>£15,608</td><td>£17,635</td><td>£18,777</td><td>£71,424</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>26%</td><td>29%</td><td>31%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>