<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>£18,480</td><td>£18,850</td><td>£19,321</td><td>£19,804</td><td>£20,299</td><td>£96,753</td></tr><tr><td>Total Expenses</td><td>£11,226</td><td>£11,309</td><td>£11,399</td><td>£11,491</td><td>£11,583</td><td>£57,006</td></tr><tr><td>Profit Before Tax</td><td>£7,254</td><td>£7,541</td><td>£7,922</td><td>£8,313</td><td>£8,716</td><td>£39,747</td></tr><tr><td>Profit After Tax      </td><td>£5,876</td><td>£6,108</td><td>£6,417</td><td>£6,734</td><td>£7,060</td><td>£32,195</td></tr><tr><td>Change In Property Value</td><td>£3,719</td><td>£3,793</td><td>£7,738</td><td>£10,060</td><td>£11,619</td><td>£36,930</td></tr><tr><td>Net Return</td><td>£9,595</td><td>£9,902</td><td>£14,156</td><td>£16,794</td><td>£18,679</td><td>£69,125</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>11%</td><td>11%</td><td>16%</td><td>18%</td><td>20%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>