<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>£17,796</td><td>£18,152</td><td>£18,606</td><td>£19,071</td><td>£19,548</td><td>£93,172</td></tr><tr><td>Total Expenses</td><td>£11,201</td><td>£11,289</td><td>£11,383</td><td>£11,480</td><td>£11,576</td><td>£56,930</td></tr><tr><td>Profit Before Tax</td><td>£6,595</td><td>£6,863</td><td>£7,222</td><td>£7,591</td><td>£7,971</td><td>£36,242</td></tr><tr><td>Profit After Tax      </td><td>£5,342</td><td>£5,559</td><td>£5,850</td><td>£6,149</td><td>£6,457</td><td>£29,356</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£9,548</td><td>£12,031</td><td>£12,752</td><td>£45,293</td></tr><tr><td>Net Return</td><td>£10,742</td><td>£11,121</td><td>£15,398</td><td>£18,179</td><td>£19,209</td><td>£74,649</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>53%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>28%</td><td>33%</td><td>35%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>