<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>£14,160</td><td>£14,372</td><td>£14,732</td><td>£15,100</td><td>£15,553</td><td>£73,917</td></tr><tr><td>Total Expenses</td><td>£10,359</td><td>£10,426</td><td>£10,505</td><td>£10,586</td><td>£10,674</td><td>£52,551</td></tr><tr><td>Profit Before Tax</td><td>£3,801</td><td>£3,946</td><td>£4,226</td><td>£4,514</td><td>£4,879</td><td>£21,367</td></tr><tr><td>Profit After Tax      </td><td>£3,079</td><td>£3,196</td><td>£3,423</td><td>£3,656</td><td>£3,952</td><td>£17,307</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,408</td><td>£10,211</td><td>£11,752</td><td>£12,457</td><td>£45,078</td></tr><tr><td>Net Return</td><td>£8,329</td><td>£8,604</td><td>£13,635</td><td>£15,408</td><td>£16,409</td><td>£62,385</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>16%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>