<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>£17,844</td><td>£18,112</td><td>£18,564</td><td>£19,029</td><td>£19,599</td><td>£93,148</td></tr><tr><td>Total Expenses</td><td>£13,009</td><td>£13,085</td><td>£13,175</td><td>£13,267</td><td>£13,369</td><td>£65,906</td></tr><tr><td>Profit Before Tax</td><td>£4,835</td><td>£5,027</td><td>£5,390</td><td>£5,761</td><td>£6,230</td><td>£27,243</td></tr><tr><td>Profit After Tax      </td><td>£3,916</td><td>£4,072</td><td>£4,366</td><td>£4,667</td><td>£5,046</td><td>£22,066</td></tr><tr><td>Change In Property Value</td><td>£2,300</td><td>£2,323</td><td>£7,039</td><td>£9,666</td><td>£11,310</td><td>£32,637</td></tr><tr><td>Net Return</td><td>£6,216</td><td>£6,395</td><td>£11,404</td><td>£14,333</td><td>£16,356</td><td>£54,704</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>