<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>£16,968</td><td>£17,307</td><td>£17,740</td><td>£18,184</td><td>£18,638</td><td>£88,837</td></tr><tr><td>Total Expenses</td><td>£10,600</td><td>£10,680</td><td>£10,766</td><td>£10,855</td><td>£10,943</td><td>£53,844</td></tr><tr><td>Profit Before Tax</td><td>£6,368</td><td>£6,627</td><td>£6,974</td><td>£7,329</td><td>£7,695</td><td>£34,993</td></tr><tr><td>Profit After Tax      </td><td>£5,158</td><td>£5,368</td><td>£5,649</td><td>£5,936</td><td>£6,233</td><td>£28,344</td></tr><tr><td>Change In Property Value</td><td>£5,220</td><td>£5,377</td><td>£9,230</td><td>£11,630</td><td>£12,327</td><td>£43,783</td></tr><tr><td>Net Return</td><td>£10,378</td><td>£10,745</td><td>£14,878</td><td>£17,566</td><td>£18,561</td><td>£72,128</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>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>