<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>£16,800</td><td>£17,052</td><td>£17,478</td><td>£17,915</td><td>£18,453</td><td>£87,698</td></tr><tr><td>Total Expenses</td><td>£9,829</td><td>£9,905</td><td>£9,995</td><td>£10,087</td><td>£10,188</td><td>£50,004</td></tr><tr><td>Profit Before Tax</td><td>£6,971</td><td>£7,147</td><td>£7,483</td><td>£7,828</td><td>£8,265</td><td>£37,694</td></tr><tr><td>Profit After Tax      </td><td>£5,646</td><td>£5,789</td><td>£6,062</td><td>£6,341</td><td>£6,695</td><td>£30,533</td></tr><tr><td>Change In Property Value</td><td>£1,500</td><td>£1,514</td><td>£4,589</td><td>£6,302</td><td>£7,373</td><td>£21,279</td></tr><tr><td>Net Return</td><td>£7,146</td><td>£7,304</td><td>£10,650</td><td>£12,643</td><td>£14,068</td><td>£51,811</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>15%</td><td>66%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>23%</td><td>27%</td><td>31%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>