<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>£13,388</td><td>£13,462</td><td>£13,552</td><td>£13,645</td><td>£13,747</td><td>£67,794</td></tr><tr><td>Profit Before Tax</td><td>£5,272</td><td>£5,478</td><td>£5,861</td><td>£6,254</td><td>£6,749</td><td>£29,614</td></tr><tr><td>Profit After Tax      </td><td>£4,270</td><td>£4,437</td><td>£4,747</td><td>£5,066</td><td>£5,466</td><td>£23,987</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,694</td><td>£14,140</td><td>£16,274</td><td>£17,250</td><td>£64,759</td></tr><tr><td>Net Return</td><td>£12,670</td><td>£13,131</td><td>£18,888</td><td>£21,340</td><td>£22,717</td><td>£88,746</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>