<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>£16,572</td><td>£16,903</td><td>£17,326</td><td>£17,759</td><td>£18,203</td><td>£86,764</td></tr><tr><td>Total Expenses</td><td>£10,402</td><td>£10,481</td><td>£10,566</td><td>£10,653</td><td>£10,741</td><td>£52,843</td></tr><tr><td>Profit Before Tax</td><td>£6,170</td><td>£6,422</td><td>£6,760</td><td>£7,106</td><td>£7,463</td><td>£33,920</td></tr><tr><td>Profit After Tax      </td><td>£4,998</td><td>£5,202</td><td>£5,475</td><td>£5,756</td><td>£6,045</td><td>£27,476</td></tr><tr><td>Change In Property Value</td><td>£5,100</td><td>£5,253</td><td>£9,018</td><td>£11,362</td><td>£12,044</td><td>£42,777</td></tr><tr><td>Net Return</td><td>£10,098</td><td>£10,455</td><td>£14,493</td><td>£17,118</td><td>£18,089</td><td>£70,252</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>10%</td><td>48%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>25%</td><td>30%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>