<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>£17,376</td><td>£17,637</td><td>£18,078</td><td>£18,529</td><td>£19,085</td><td>£90,705</td></tr><tr><td>Total Expenses</td><td>£12,466</td><td>£12,538</td><td>£12,625</td><td>£12,714</td><td>£12,813</td><td>£63,156</td></tr><tr><td>Profit Before Tax</td><td>£4,910</td><td>£5,098</td><td>£5,452</td><td>£5,815</td><td>£6,273</td><td>£27,549</td></tr><tr><td>Profit After Tax      </td><td>£3,977</td><td>£4,130</td><td>£4,416</td><td>£4,710</td><td>£5,081</td><td>£22,315</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,798</td><td>£12,837</td><td>£14,774</td><td>£15,661</td><td>£56,670</td></tr><tr><td>Net Return</td><td>£10,577</td><td>£10,928</td><td>£17,253</td><td>£19,484</td><td>£20,742</td><td>£78,984</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>26%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>