<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>£17,856</td><td>£18,124</td><td>£18,577</td><td>£19,041</td><td>£19,613</td><td>£93,211</td></tr><tr><td>Total Expenses</td><td>£13,196</td><td>£13,275</td><td>£13,370</td><td>£13,466</td><td>£13,572</td><td>£66,879</td></tr><tr><td>Profit Before Tax</td><td>£4,660</td><td>£4,849</td><td>£5,207</td><td>£5,575</td><td>£6,041</td><td>£26,332</td></tr><tr><td>Profit After Tax      </td><td>£3,775</td><td>£3,927</td><td>£4,218</td><td>£4,516</td><td>£4,893</td><td>£21,329</td></tr><tr><td>Change In Property Value</td><td>£2,300</td><td>£2,323</td><td>£7,039</td><td>£9,666</td><td>£11,310</td><td>£32,638</td></tr><tr><td>Net Return</td><td>£6,075</td><td>£6,250</td><td>£11,257</td><td>£14,182</td><td>£16,203</td><td>£53,967</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>