<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>£17,556</td><td>£17,819</td><td>£18,265</td><td>£18,721</td><td>£19,283</td><td>£91,645</td></tr><tr><td>Total Expenses</td><td>£12,373</td><td>£12,411</td><td>£12,466</td><td>£12,522</td><td>£12,589</td><td>£62,361</td></tr><tr><td>Profit Before Tax</td><td>£5,183</td><td>£5,409</td><td>£5,799</td><td>£6,199</td><td>£6,694</td><td>£29,284</td></tr><tr><td>Profit After Tax      </td><td>£4,198</td><td>£4,381</td><td>£4,697</td><td>£5,021</td><td>£5,422</td><td>£23,720</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£6,534</td><td>£10,716</td><td>£15,324</td><td>£17,637</td><td>£56,587</td></tr><tr><td>Net Return</td><td>£10,573</td><td>£10,915</td><td>£15,414</td><td>£20,346</td><td>£23,059</td><td>£80,307</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>20%</td><td>26%</td><td>30%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>