<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>£17,532</td><td>£17,883</td><td>£18,330</td><td>£18,788</td><td>£19,258</td><td>£91,790</td></tr><tr><td>Total Expenses</td><td>£11,093</td><td>£11,174</td><td>£11,262</td><td>£11,351</td><td>£11,441</td><td>£56,322</td></tr><tr><td>Profit Before Tax</td><td>£6,439</td><td>£6,709</td><td>£7,068</td><td>£7,436</td><td>£7,817</td><td>£35,468</td></tr><tr><td>Profit After Tax      </td><td>£5,216</td><td>£5,434</td><td>£5,725</td><td>£6,024</td><td>£6,331</td><td>£28,729</td></tr><tr><td>Change In Property Value</td><td>£3,700</td><td>£3,774</td><td>£7,699</td><td>£10,009</td><td>£11,560</td><td>£36,742</td></tr><tr><td>Net Return</td><td>£8,916</td><td>£9,208</td><td>£13,424</td><td>£16,032</td><td>£17,891</td><td>£65,471</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>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>