<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>£19,500</td><td>£19,890</td><td>£20,387</td><td>£20,897</td><td>£21,419</td><td>£102,094</td></tr><tr><td>Total Expenses</td><td>£11,885</td><td>£11,970</td><td>£12,063</td><td>£12,158</td><td>£12,252</td><td>£60,328</td></tr><tr><td>Profit Before Tax</td><td>£7,615</td><td>£7,920</td><td>£8,325</td><td>£8,739</td><td>£9,167</td><td>£41,766</td></tr><tr><td>Profit After Tax      </td><td>£6,168</td><td>£6,415</td><td>£6,743</td><td>£7,079</td><td>£7,425</td><td>£33,830</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£10,609</td><td>£13,367</td><td>£14,169</td><td>£50,326</td></tr><tr><td>Net Return</td><td>£12,168</td><td>£12,595</td><td>£17,352</td><td>£20,446</td><td>£21,595</td><td>£84,156</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>50%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>25%</td><td>30%</td><td>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>