<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>£15,684</td><td>£15,919</td><td>£16,317</td><td>£16,725</td><td>£17,227</td><td>£81,873</td></tr><tr><td>Total Expenses</td><td>£11,444</td><td>£11,513</td><td>£11,596</td><td>£11,681</td><td>£11,774</td><td>£58,008</td></tr><tr><td>Profit Before Tax</td><td>£4,240</td><td>£4,406</td><td>£4,721</td><td>£5,044</td><td>£5,453</td><td>£23,865</td></tr><tr><td>Profit After Tax      </td><td>£3,434</td><td>£3,569</td><td>£3,824</td><td>£4,086</td><td>£4,417</td><td>£19,330</td></tr><tr><td>Change In Property Value</td><td>£5,955</td><td>£6,134</td><td>£11,582</td><td>£13,330</td><td>£14,130</td><td>£51,131</td></tr><tr><td>Net Return</td><td>£9,389</td><td>£9,702</td><td>£15,406</td><td>£17,416</td><td>£18,547</td><td>£70,462</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>116%</td></tr></tbody></table></div></div></template></turbo-stream>