<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>£19,356</td><td>£19,646</td><td>£20,137</td><td>£20,641</td><td>£21,260</td><td>£101,041</td></tr><tr><td>Total Expenses</td><td>£13,656</td><td>£13,731</td><td>£13,823</td><td>£13,917</td><td>£14,022</td><td>£69,149</td></tr><tr><td>Profit Before Tax</td><td>£5,700</td><td>£5,915</td><td>£6,314</td><td>£6,724</td><td>£7,238</td><td>£31,892</td></tr><tr><td>Profit After Tax      </td><td>£4,617</td><td>£4,791</td><td>£5,115</td><td>£5,446</td><td>£5,863</td><td>£25,832</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£7,571</td><td>£14,296</td><td>£16,453</td><td>£17,440</td><td>£63,109</td></tr><tr><td>Net Return</td><td>£11,967</td><td>£12,362</td><td>£19,410</td><td>£21,899</td><td>£23,303</td><td>£88,942</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>