<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>£20,844</td><td>£21,157</td><td>£21,686</td><td>£22,228</td><td>£22,895</td><td>£108,809</td></tr><tr><td>Total Expenses</td><td>£13,210</td><td>£13,287</td><td>£13,383</td><td>£13,481</td><td>£13,590</td><td>£66,950</td></tr><tr><td>Profit Before Tax</td><td>£7,634</td><td>£7,870</td><td>£8,303</td><td>£8,747</td><td>£9,304</td><td>£41,858</td></tr><tr><td>Profit After Tax      </td><td>£6,184</td><td>£6,374</td><td>£6,725</td><td>£7,085</td><td>£7,537</td><td>£33,905</td></tr><tr><td>Change In Property Value</td><td>£4,600</td><td>£4,692</td><td>£9,572</td><td>£12,443</td><td>£13,065</td><td>£44,372</td></tr><tr><td>Net Return</td><td>£10,784</td><td>£11,066</td><td>£16,297</td><td>£19,528</td><td>£20,602</td><td>£78,277</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>15%</td><td>16%</td><td>23%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>