<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>£18,912</td><td>£19,290</td><td>£19,772</td><td>£20,267</td><td>£20,773</td><td>£99,015</td></tr><tr><td>Total Expenses</td><td>£13,302</td><td>£13,351</td><td>£13,410</td><td>£13,471</td><td>£13,532</td><td>£67,065</td></tr><tr><td>Profit Before Tax</td><td>£5,610</td><td>£5,939</td><td>£6,362</td><td>£6,796</td><td>£7,242</td><td>£31,950</td></tr><tr><td>Profit After Tax      </td><td>£4,544</td><td>£4,811</td><td>£5,154</td><td>£5,505</td><td>£5,866</td><td>£25,879</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£17,184</td><td>£54,616</td></tr><tr><td>Net Return</td><td>£10,044</td><td>£10,421</td><td>£16,598</td><td>£20,383</td><td>£23,049</td><td>£80,495</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>29%</td><td>33%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>