<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>£18,528</td><td>£18,899</td><td>£19,371</td><td>£19,855</td><td>£20,352</td><td>£97,005</td></tr><tr><td>Total Expenses</td><td>£11,391</td><td>£11,474</td><td>£11,564</td><td>£11,657</td><td>£11,749</td><td>£57,835</td></tr><tr><td>Profit Before Tax</td><td>£7,137</td><td>£7,424</td><td>£7,807</td><td>£8,199</td><td>£8,603</td><td>£39,170</td></tr><tr><td>Profit After Tax      </td><td>£5,781</td><td>£6,014</td><td>£6,323</td><td>£6,641</td><td>£6,968</td><td>£31,727</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£10,079</td><td>£12,699</td><td>£13,461</td><td>£47,809</td></tr><tr><td>Net Return</td><td>£11,481</td><td>£11,885</td><td>£16,402</td><td>£19,340</td><td>£20,429</td><td>£79,537</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>49%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>25%</td><td>30%</td><td>32%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>