<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>£16,620</td><td>£16,869</td><td>£17,291</td><td>£17,723</td><td>£18,255</td><td>£86,759</td></tr><tr><td>Total Expenses</td><td>£12,751</td><td>£12,826</td><td>£12,914</td><td>£13,005</td><td>£13,104</td><td>£64,599</td></tr><tr><td>Profit Before Tax</td><td>£3,869</td><td>£4,044</td><td>£4,377</td><td>£4,719</td><td>£5,151</td><td>£22,159</td></tr><tr><td>Profit After Tax      </td><td>£3,134</td><td>£3,275</td><td>£3,545</td><td>£3,822</td><td>£4,172</td><td>£17,949</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,766</td><td>£10,638</td><td>£13,587</td><td>£15,637</td><td>£51,252</td></tr><tr><td>Net Return</td><td>£8,759</td><td>£9,041</td><td>£14,183</td><td>£17,409</td><td>£19,809</td><td>£69,201</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>