<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>£19,680</td><td>£20,074</td><td>£20,575</td><td>£21,090</td><td>£21,617</td><td>£103,036</td></tr><tr><td>Total Expenses</td><td>£13,577</td><td>£13,628</td><td>£13,689</td><td>£13,751</td><td>£13,815</td><td>£68,459</td></tr><tr><td>Profit Before Tax</td><td>£6,103</td><td>£6,446</td><td>£6,887</td><td>£7,339</td><td>£7,802</td><td>£34,577</td></tr><tr><td>Profit After Tax      </td><td>£4,943</td><td>£5,221</td><td>£5,578</td><td>£5,944</td><td>£6,320</td><td>£28,007</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,712</td><td>£11,652</td><td>£15,148</td><td>£17,496</td><td>£55,609</td></tr><tr><td>Net Return</td><td>£10,543</td><td>£10,933</td><td>£17,231</td><td>£21,093</td><td>£23,816</td><td>£83,616</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>12%</td><td>14%</td><td>16%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>