<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>£18,660</td><td>£18,940</td><td>£19,413</td><td>£19,899</td><td>£20,496</td><td>£97,408</td></tr><tr><td>Total Expenses</td><td>£13,556</td><td>£13,638</td><td>£13,736</td><td>£13,837</td><td>£13,947</td><td>£68,713</td></tr><tr><td>Profit Before Tax</td><td>£5,104</td><td>£5,302</td><td>£5,677</td><td>£6,062</td><td>£6,549</td><td>£28,694</td></tr><tr><td>Profit After Tax      </td><td>£4,135</td><td>£4,295</td><td>£4,599</td><td>£4,910</td><td>£5,305</td><td>£23,242</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£7,262</td><td>£13,712</td><td>£15,781</td><td>£16,728</td><td>£60,533</td></tr><tr><td>Net Return</td><td>£11,185</td><td>£11,556</td><td>£18,311</td><td>£20,692</td><td>£22,033</td><td>£83,776</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>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>117%</td></tr></tbody></table></div></div></template></turbo-stream>