<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>£16,644</td><td>£16,894</td><td>£17,316</td><td>£17,749</td><td>£18,281</td><td>£86,884</td></tr><tr><td>Total Expenses</td><td>£10,848</td><td>£10,939</td><td>£11,042</td><td>£11,147</td><td>£11,261</td><td>£55,237</td></tr><tr><td>Profit Before Tax</td><td>£5,796</td><td>£5,955</td><td>£6,274</td><td>£6,602</td><td>£7,020</td><td>£31,647</td></tr><tr><td>Profit After Tax      </td><td>£4,694</td><td>£4,824</td><td>£5,082</td><td>£5,347</td><td>£5,687</td><td>£25,634</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,100</td><td>£6,724</td><td>£9,615</td><td>£11,066</td><td>£35,506</td></tr><tr><td>Net Return</td><td>£8,694</td><td>£8,924</td><td>£11,806</td><td>£14,963</td><td>£16,753</td><td>£61,140</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>12%</td><td>52%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>24%</td><td>31%</td><td>34%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>