<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>£20,952</td><td>£21,266</td><td>£21,798</td><td>£22,343</td><td>£23,013</td><td>£109,372</td></tr><tr><td>Total Expenses</td><td>£14,807</td><td>£14,885</td><td>£14,981</td><td>£15,079</td><td>£15,189</td><td>£74,942</td></tr><tr><td>Profit Before Tax</td><td>£6,145</td><td>£6,381</td><td>£6,817</td><td>£7,264</td><td>£7,824</td><td>£34,431</td></tr><tr><td>Profit After Tax      </td><td>£4,977</td><td>£5,169</td><td>£5,522</td><td>£5,883</td><td>£6,338</td><td>£27,889</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,727</td><td>£8,263</td><td>£11,348</td><td>£13,277</td><td>£38,314</td></tr><tr><td>Net Return</td><td>£7,677</td><td>£7,896</td><td>£13,785</td><td>£17,231</td><td>£19,614</td><td>£66,203</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>