<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>£16,680</td><td>£16,930</td><td>£17,353</td><td>£17,787</td><td>£18,321</td><td>£87,072</td></tr><tr><td>Total Expenses</td><td>£11,850</td><td>£11,913</td><td>£11,991</td><td>£12,071</td><td>£12,159</td><td>£59,984</td></tr><tr><td>Profit Before Tax</td><td>£4,830</td><td>£5,017</td><td>£5,362</td><td>£5,717</td><td>£6,162</td><td>£27,088</td></tr><tr><td>Profit After Tax      </td><td>£3,912</td><td>£4,064</td><td>£4,344</td><td>£4,631</td><td>£4,991</td><td>£21,941</td></tr><tr><td>Change In Property Value</td><td>£2,150</td><td>£2,172</td><td>£6,580</td><td>£9,036</td><td>£10,572</td><td>£30,509</td></tr><tr><td>Net Return</td><td>£6,062</td><td>£6,235</td><td>£10,923</td><td>£13,667</td><td>£15,563</td><td>£52,451</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>