<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>£17,256</td><td>£17,515</td><td>£17,953</td><td>£18,402</td><td>£18,954</td><td>£90,079</td></tr><tr><td>Total Expenses</td><td>£12,652</td><td>£12,724</td><td>£12,811</td><td>£12,900</td><td>£12,998</td><td>£64,086</td></tr><tr><td>Profit Before Tax</td><td>£4,604</td><td>£4,790</td><td>£5,142</td><td>£5,502</td><td>£5,956</td><td>£25,993</td></tr><tr><td>Profit After Tax      </td><td>£3,729</td><td>£3,880</td><td>£4,165</td><td>£4,456</td><td>£4,824</td><td>£21,054</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,953</td><td>£13,129</td><td>£15,110</td><td>£16,016</td><td>£57,957</td></tr><tr><td>Net Return</td><td>£10,479</td><td>£10,833</td><td>£17,293</td><td>£19,566</td><td>£20,841</td><td>£79,012</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</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>115%</td></tr></tbody></table></div></div></template></turbo-stream>