<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>£17,772</td><td>£18,039</td><td>£18,490</td><td>£18,952</td><td>£19,520</td><td>£92,772</td></tr><tr><td>Total Expenses</td><td>£12,863</td><td>£12,935</td><td>£13,023</td><td>£13,114</td><td>£13,213</td><td>£65,148</td></tr><tr><td>Profit Before Tax</td><td>£4,909</td><td>£5,103</td><td>£5,466</td><td>£5,838</td><td>£6,307</td><td>£27,624</td></tr><tr><td>Profit After Tax      </td><td>£3,976</td><td>£4,134</td><td>£4,428</td><td>£4,729</td><td>£5,109</td><td>£22,375</td></tr><tr><td>Change In Property Value</td><td>£2,290</td><td>£2,313</td><td>£7,008</td><td>£9,624</td><td>£11,261</td><td>£32,496</td></tr><tr><td>Net Return</td><td>£6,266</td><td>£6,446</td><td>£11,436</td><td>£14,353</td><td>£16,369</td><td>£54,871</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>