<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>£17,988</td><td>£18,348</td><td>£18,806</td><td>£19,277</td><td>£19,759</td><td>£94,177</td></tr><tr><td>Total Expenses</td><td>£10,980</td><td>£11,062</td><td>£11,151</td><td>£11,242</td><td>£11,333</td><td>£55,767</td></tr><tr><td>Profit Before Tax</td><td>£7,008</td><td>£7,286</td><td>£7,656</td><td>£8,035</td><td>£8,426</td><td>£38,410</td></tr><tr><td>Profit After Tax      </td><td>£5,677</td><td>£5,902</td><td>£6,201</td><td>£6,508</td><td>£6,825</td><td>£31,112</td></tr><tr><td>Change In Property Value</td><td>£3,620</td><td>£3,692</td><td>£7,532</td><td>£9,792</td><td>£11,310</td><td>£35,947</td></tr><tr><td>Net Return</td><td>£9,297</td><td>£9,594</td><td>£13,734</td><td>£16,301</td><td>£18,135</td><td>£67,060</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>15%</td><td>18%</td><td>20%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>