<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>£18,240</td><td>£18,514</td><td>£18,976</td><td>£19,451</td><td>£20,034</td><td>£95,215</td></tr><tr><td>Total Expenses</td><td>£12,842</td><td>£12,908</td><td>£12,991</td><td>£13,075</td><td>£13,170</td><td>£64,985</td></tr><tr><td>Profit Before Tax</td><td>£5,398</td><td>£5,606</td><td>£5,986</td><td>£6,376</td><td>£6,865</td><td>£30,230</td></tr><tr><td>Profit After Tax      </td><td>£4,373</td><td>£4,541</td><td>£4,849</td><td>£5,164</td><td>£5,560</td><td>£24,486</td></tr><tr><td>Change In Property Value</td><td>£2,350</td><td>£2,374</td><td>£7,192</td><td>£9,877</td><td>£11,556</td><td>£33,347</td></tr><tr><td>Net Return</td><td>£6,723</td><td>£6,914</td><td>£12,040</td><td>£15,041</td><td>£17,116</td><td>£57,834</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>