<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>£21,936</td><td>£22,375</td><td>£22,934</td><td>£23,507</td><td>£24,095</td><td>£114,847</td></tr><tr><td>Total Expenses</td><td>£13,120</td><td>£13,210</td><td>£13,309</td><td>£13,410</td><td>£13,512</td><td>£66,562</td></tr><tr><td>Profit Before Tax</td><td>£8,816</td><td>£9,164</td><td>£9,625</td><td>£10,097</td><td>£10,583</td><td>£48,285</td></tr><tr><td>Profit After Tax      </td><td>£7,141</td><td>£7,423</td><td>£7,796</td><td>£8,179</td><td>£8,572</td><td>£39,111</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,590</td><td>£9,364</td><td>£12,173</td><td>£14,059</td><td>£44,686</td></tr><tr><td>Net Return</td><td>£11,641</td><td>£12,013</td><td>£17,160</td><td>£20,351</td><td>£22,632</td><td>£83,797</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>15%</td><td>18%</td><td>20%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>