<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>£17,220</td><td>£17,564</td><td>£18,004</td><td>£18,454</td><td>£18,915</td><td>£90,156</td></tr><tr><td>Total Expenses</td><td>£11,258</td><td>£11,339</td><td>£11,426</td><td>£11,514</td><td>£11,603</td><td>£57,140</td></tr><tr><td>Profit Before Tax</td><td>£5,962</td><td>£6,226</td><td>£6,578</td><td>£6,939</td><td>£7,312</td><td>£33,016</td></tr><tr><td>Profit After Tax      </td><td>£4,829</td><td>£5,043</td><td>£5,328</td><td>£5,621</td><td>£5,922</td><td>£26,743</td></tr><tr><td>Change In Property Value</td><td>£3,799</td><td>£3,875</td><td>£7,905</td><td>£10,276</td><td>£11,869</td><td>£37,725</td></tr><tr><td>Net Return</td><td>£8,628</td><td>£8,918</td><td>£13,233</td><td>£15,897</td><td>£17,792</td><td>£64,468</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>14%</td><td>17%</td><td>19%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>