<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>£19,500</td><td>£19,890</td><td>£20,387</td><td>£20,897</td><td>£21,419</td><td>£102,094</td></tr><tr><td>Total Expenses</td><td>£11,883</td><td>£11,968</td><td>£12,061</td><td>£12,156</td><td>£12,250</td><td>£60,318</td></tr><tr><td>Profit Before Tax</td><td>£7,617</td><td>£7,922</td><td>£8,327</td><td>£8,741</td><td>£9,169</td><td>£41,776</td></tr><tr><td>Profit After Tax      </td><td>£6,170</td><td>£6,417</td><td>£6,745</td><td>£7,081</td><td>£7,427</td><td>£33,838</td></tr><tr><td>Change In Property Value</td><td>£3,999</td><td>£4,079</td><td>£8,321</td><td>£10,817</td><td>£12,494</td><td>£39,711</td></tr><tr><td>Net Return</td><td>£10,169</td><td>£10,496</td><td>£15,066</td><td>£17,898</td><td>£19,921</td><td>£73,549</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>15%</td><td>18%</td><td>20%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>