<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>£13,656</td><td>£13,861</td><td>£14,207</td><td>£14,563</td><td>£14,999</td><td>£71,286</td></tr><tr><td>Total Expenses</td><td>£9,602</td><td>£9,634</td><td>£9,680</td><td>£9,726</td><td>£9,780</td><td>£48,423</td></tr><tr><td>Profit Before Tax</td><td>£4,054</td><td>£4,227</td><td>£4,528</td><td>£4,836</td><td>£5,219</td><td>£22,864</td></tr><tr><td>Profit After Tax      </td><td>£3,284</td><td>£3,424</td><td>£3,667</td><td>£3,918</td><td>£4,227</td><td>£18,520</td></tr><tr><td>Change In Property Value</td><td>£6,825</td><td>£7,064</td><td>£11,489</td><td>£13,223</td><td>£14,016</td><td>£52,616</td></tr><tr><td>Net Return</td><td>£10,109</td><td>£10,487</td><td>£15,156</td><td>£17,140</td><td>£18,243</td><td>£71,136</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>