<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>£17,760</td><td>£18,026</td><td>£18,477</td><td>£18,939</td><td>£19,507</td><td>£92,710</td></tr><tr><td>Total Expenses</td><td>£13,419</td><td>£13,504</td><td>£13,603</td><td>£13,704</td><td>£13,815</td><td>£68,045</td></tr><tr><td>Profit Before Tax</td><td>£4,341</td><td>£4,523</td><td>£4,874</td><td>£5,235</td><td>£5,692</td><td>£24,664</td></tr><tr><td>Profit After Tax      </td><td>£3,516</td><td>£3,663</td><td>£3,948</td><td>£4,240</td><td>£4,611</td><td>£19,978</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>£32,638</td></tr><tr><td>Net Return</td><td>£5,816</td><td>£5,986</td><td>£10,987</td><td>£13,906</td><td>£15,920</td><td>£52,616</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>