<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>£18,720</td><td>£19,001</td><td>£19,476</td><td>£19,963</td><td>£20,562</td><td>£97,721</td></tr><tr><td>Total Expenses</td><td>£11,014</td><td>£11,088</td><td>£11,178</td><td>£11,271</td><td>£11,373</td><td>£55,923</td></tr><tr><td>Profit Before Tax</td><td>£7,707</td><td>£7,913</td><td>£8,298</td><td>£8,692</td><td>£9,188</td><td>£41,798</td></tr><tr><td>Profit After Tax      </td><td>£6,242</td><td>£6,410</td><td>£6,721</td><td>£7,041</td><td>£7,443</td><td>£33,856</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,613</td><td>£7,565</td><td>£10,817</td><td>£12,450</td><td>£39,944</td></tr><tr><td>Net Return</td><td>£10,742</td><td>£11,022</td><td>£14,286</td><td>£17,858</td><td>£19,892</td><td>£73,800</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>12%</td><td>12%</td><td>13%</td><td>14%</td><td>62%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>26%</td><td>32%</td><td>36%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>