<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>£18,684</td><td>£19,058</td><td>£19,534</td><td>£20,022</td><td>£20,523</td><td>£97,821</td></tr><tr><td>Total Expenses</td><td>£11,327</td><td>£11,411</td><td>£11,501</td><td>£11,594</td><td>£11,687</td><td>£57,520</td></tr><tr><td>Profit Before Tax</td><td>£7,357</td><td>£7,647</td><td>£8,033</td><td>£8,428</td><td>£8,836</td><td>£40,301</td></tr><tr><td>Profit After Tax      </td><td>£5,959</td><td>£6,194</td><td>£6,507</td><td>£6,827</td><td>£7,157</td><td>£32,644</td></tr><tr><td>Change In Property Value</td><td>£3,760</td><td>£3,835</td><td>£7,824</td><td>£10,171</td><td>£11,747</td><td>£37,337</td></tr><tr><td>Net Return</td><td>£9,719</td><td>£10,029</td><td>£14,330</td><td>£16,998</td><td>£18,905</td><td>£69,982</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>