<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>£16,584</td><td>£16,916</td><td>£17,339</td><td>£17,772</td><td>£18,216</td><td>£86,827</td></tr><tr><td>Total Expenses</td><td>£10,602</td><td>£10,681</td><td>£10,766</td><td>£10,853</td><td>£10,940</td><td>£53,842</td></tr><tr><td>Profit Before Tax</td><td>£5,982</td><td>£6,235</td><td>£6,573</td><td>£6,919</td><td>£7,276</td><td>£32,985</td></tr><tr><td>Profit After Tax      </td><td>£4,846</td><td>£5,050</td><td>£5,324</td><td>£5,604</td><td>£5,894</td><td>£26,718</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,570</td><td>£7,283</td><td>£9,468</td><td>£10,935</td><td>£34,756</td></tr><tr><td>Net Return</td><td>£8,346</td><td>£8,620</td><td>£12,607</td><td>£15,072</td><td>£16,829</td><td>£61,473</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>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>