<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>£19,020</td><td>£19,305</td><td>£19,788</td><td>£20,283</td><td>£20,891</td><td>£99,287</td></tr><tr><td>Total Expenses</td><td>£14,023</td><td>£14,107</td><td>£14,207</td><td>£14,309</td><td>£14,421</td><td>£71,068</td></tr><tr><td>Profit Before Tax</td><td>£4,997</td><td>£5,198</td><td>£5,581</td><td>£5,974</td><td>£6,470</td><td>£28,219</td></tr><tr><td>Profit After Tax      </td><td>£4,047</td><td>£4,211</td><td>£4,521</td><td>£4,839</td><td>£5,241</td><td>£22,858</td></tr><tr><td>Change In Property Value</td><td>£2,450</td><td>£2,475</td><td>£7,498</td><td>£10,297</td><td>£12,047</td><td>£34,766</td></tr><tr><td>Net Return</td><td>£6,497</td><td>£6,685</td><td>£12,018</td><td>£15,135</td><td>£17,288</td><td>£57,624</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>