<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>£19,404</td><td>£19,695</td><td>£20,187</td><td>£20,692</td><td>£21,313</td><td>£101,292</td></tr><tr><td>Total Expenses</td><td>£13,795</td><td>£13,869</td><td>£13,960</td><td>£14,053</td><td>£14,156</td><td>£69,832</td></tr><tr><td>Profit Before Tax</td><td>£5,609</td><td>£5,826</td><td>£6,228</td><td>£6,640</td><td>£7,157</td><td>£31,459</td></tr><tr><td>Profit After Tax      </td><td>£4,543</td><td>£4,719</td><td>£5,045</td><td>£5,378</td><td>£5,797</td><td>£25,482</td></tr><tr><td>Change In Property Value</td><td>£2,500</td><td>£2,525</td><td>£7,651</td><td>£10,507</td><td>£12,293</td><td>£35,476</td></tr><tr><td>Net Return</td><td>£7,043</td><td>£7,244</td><td>£12,695</td><td>£15,885</td><td>£18,090</td><td>£60,958</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>