<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>£19,752</td><td>£20,048</td><td>£20,549</td><td>£21,063</td><td>£21,695</td><td>£103,108</td></tr><tr><td>Total Expenses</td><td>£13,894</td><td>£13,970</td><td>£14,063</td><td>£14,158</td><td>£14,264</td><td>£70,348</td></tr><tr><td>Profit Before Tax</td><td>£5,858</td><td>£6,079</td><td>£6,487</td><td>£6,905</td><td>£7,431</td><td>£32,760</td></tr><tr><td>Profit After Tax      </td><td>£4,745</td><td>£4,924</td><td>£5,254</td><td>£5,593</td><td>£6,019</td><td>£26,536</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,725</td><td>£14,587</td><td>£16,789</td><td>£17,796</td><td>£64,397</td></tr><tr><td>Net Return</td><td>£12,245</td><td>£12,649</td><td>£19,842</td><td>£22,382</td><td>£23,815</td><td>£90,933</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>120%</td></tr></tbody></table></div></div></template></turbo-stream>