<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>£18,432</td><td>£18,708</td><td>£19,176</td><td>£19,656</td><td>£20,245</td><td>£96,218</td></tr><tr><td>Total Expenses</td><td>£13,365</td><td>£13,439</td><td>£13,529</td><td>£13,620</td><td>£13,722</td><td>£67,675</td></tr><tr><td>Profit Before Tax</td><td>£5,067</td><td>£5,270</td><td>£5,648</td><td>£6,035</td><td>£6,523</td><td>£28,543</td></tr><tr><td>Profit After Tax      </td><td>£4,104</td><td>£4,268</td><td>£4,575</td><td>£4,889</td><td>£5,284</td><td>£23,119</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£14,004</td><td>£16,117</td><td>£17,084</td><td>£61,821</td></tr><tr><td>Net Return</td><td>£11,304</td><td>£11,684</td><td>£18,578</td><td>£21,006</td><td>£22,368</td><td>£84,941</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>15%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>