<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>£17,628</td><td>£17,892</td><td>£18,340</td><td>£18,798</td><td>£19,362</td><td>£92,021</td></tr><tr><td>Total Expenses</td><td>£11,586</td><td>£11,624</td><td>£11,680</td><td>£11,737</td><td>£11,804</td><td>£58,431</td></tr><tr><td>Profit Before Tax</td><td>£6,042</td><td>£6,268</td><td>£6,660</td><td>£7,062</td><td>£7,558</td><td>£33,590</td></tr><tr><td>Profit After Tax      </td><td>£4,894</td><td>£5,077</td><td>£5,395</td><td>£5,720</td><td>£6,122</td><td>£27,208</td></tr><tr><td>Change In Property Value</td><td>£5,875</td><td>£6,022</td><td>£11,110</td><td>£14,190</td><td>£16,332</td><td>£53,529</td></tr><tr><td>Net Return</td><td>£10,769</td><td>£11,099</td><td>£16,505</td><td>£19,910</td><td>£22,454</td><td>£80,737</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>28%</td><td>31%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>