<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>£19,800</td><td>£20,196</td><td>£20,701</td><td>£21,218</td><td>£21,749</td><td>£103,664</td></tr><tr><td>Total Expenses</td><td>£12,990</td><td>£13,087</td><td>£13,191</td><td>£13,297</td><td>£13,403</td><td>£65,967</td></tr><tr><td>Profit Before Tax</td><td>£6,810</td><td>£7,109</td><td>£7,510</td><td>£7,922</td><td>£8,346</td><td>£37,697</td></tr><tr><td>Profit After Tax      </td><td>£5,516</td><td>£5,758</td><td>£6,083</td><td>£6,417</td><td>£6,760</td><td>£30,535</td></tr><tr><td>Change In Property Value</td><td>£4,300</td><td>£4,386</td><td>£8,947</td><td>£11,632</td><td>£13,435</td><td>£42,700</td></tr><tr><td>Net Return</td><td>£9,816</td><td>£10,144</td><td>£15,031</td><td>£18,048</td><td>£20,195</td><td>£73,235</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>14%</td><td>17%</td><td>19%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>