<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>£13,140</td><td>£13,337</td><td>£13,671</td><td>£14,012</td><td>£14,433</td><td>£68,593</td></tr><tr><td>Total Expenses</td><td>£7,877</td><td>£7,942</td><td>£8,019</td><td>£8,097</td><td>£8,181</td><td>£40,116</td></tr><tr><td>Profit Before Tax</td><td>£5,263</td><td>£5,395</td><td>£5,652</td><td>£5,916</td><td>£6,251</td><td>£28,477</td></tr><tr><td>Profit After Tax      </td><td>£4,263</td><td>£4,370</td><td>£4,578</td><td>£4,792</td><td>£5,064</td><td>£23,066</td></tr><tr><td>Change In Property Value</td><td>£1,150</td><td>£1,162</td><td>£3,519</td><td>£4,833</td><td>£5,655</td><td>£16,319</td></tr><tr><td>Net Return</td><td>£5,413</td><td>£5,531</td><td>£8,097</td><td>£9,625</td><td>£10,718</td><td>£39,385</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>65%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>30%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>