<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>£16,116</td><td>£16,438</td><td>£16,849</td><td>£17,271</td><td>£17,702</td><td>£84,376</td></tr><tr><td>Total Expenses</td><td>£10,356</td><td>£10,435</td><td>£10,519</td><td>£10,605</td><td>£10,690</td><td>£52,605</td></tr><tr><td>Profit Before Tax</td><td>£5,760</td><td>£6,004</td><td>£6,331</td><td>£6,666</td><td>£7,012</td><td>£31,772</td></tr><tr><td>Profit After Tax      </td><td>£4,665</td><td>£4,863</td><td>£5,128</td><td>£5,399</td><td>£5,680</td><td>£25,735</td></tr><tr><td>Change In Property Value</td><td>£3,400</td><td>£3,468</td><td>£7,075</td><td>£9,197</td><td>£10,623</td><td>£33,763</td></tr><tr><td>Net Return</td><td>£8,065</td><td>£8,331</td><td>£12,203</td><td>£14,596</td><td>£16,302</td><td>£59,498</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>18%</td><td>20%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>