<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>£17,112</td><td>£17,369</td><td>£17,803</td><td>£18,248</td><td>£18,795</td><td>£89,327</td></tr><tr><td>Total Expenses</td><td>£13,915</td><td>£13,952</td><td>£14,007</td><td>£14,062</td><td>£14,128</td><td>£70,064</td></tr><tr><td>Profit Before Tax</td><td>£3,197</td><td>£3,416</td><td>£3,796</td><td>£4,186</td><td>£4,668</td><td>£19,263</td></tr><tr><td>Profit After Tax      </td><td>£2,589</td><td>£2,767</td><td>£3,075</td><td>£3,391</td><td>£3,781</td><td>£15,603</td></tr><tr><td>Change In Property Value</td><td>£7,375</td><td>£7,559</td><td>£13,947</td><td>£17,813</td><td>£20,502</td><td>£67,197</td></tr><tr><td>Net Return</td><td>£9,964</td><td>£10,326</td><td>£17,022</td><td>£21,204</td><td>£24,283</td><td>£82,799</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>26%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>