<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>£18,624</td><td>£18,903</td><td>£19,376</td><td>£19,860</td><td>£20,456</td><td>£97,220</td></tr><tr><td>Total Expenses</td><td>£13,106</td><td>£13,174</td><td>£13,258</td><td>£13,345</td><td>£13,441</td><td>£66,324</td></tr><tr><td>Profit Before Tax</td><td>£5,518</td><td>£5,729</td><td>£6,118</td><td>£6,516</td><td>£7,015</td><td>£30,896</td></tr><tr><td>Profit After Tax      </td><td>£4,469</td><td>£4,641</td><td>£4,955</td><td>£5,278</td><td>£5,682</td><td>£25,025</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,423</td><td>£7,343</td><td>£10,085</td><td>£11,799</td><td>£34,050</td></tr><tr><td>Net Return</td><td>£6,869</td><td>£7,064</td><td>£12,298</td><td>£15,362</td><td>£17,481</td><td>£59,075</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>34%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>