<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>£10,176</td><td>£10,251</td><td>£10,340</td><td>£10,431</td><td>£10,530</td><td>£51,728</td></tr><tr><td>Profit Before Tax</td><td>£6,468</td><td>£6,643</td><td>£6,976</td><td>£7,318</td><td>£7,751</td><td>£35,156</td></tr><tr><td>Profit After Tax      </td><td>£5,239</td><td>£5,380</td><td>£5,651</td><td>£5,928</td><td>£6,279</td><td>£28,476</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>£9,239</td><td>£9,480</td><td>£12,375</td><td>£15,543</td><td>£17,345</td><td>£63,982</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>13%</td><td>58%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>25%</td><td>32%</td><td>35%</td><td>131%</td></tr></tbody></table></div></div></template></turbo-stream>