<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>£15,948</td><td>£16,187</td><td>£16,592</td><td>£17,007</td><td>£17,517</td><td>£83,251</td></tr><tr><td>Total Expenses</td><td>£13,005</td><td>£13,041</td><td>£13,092</td><td>£13,145</td><td>£13,206</td><td>£65,489</td></tr><tr><td>Profit Before Tax</td><td>£2,943</td><td>£3,146</td><td>£3,500</td><td>£3,862</td><td>£4,311</td><td>£17,762</td></tr><tr><td>Profit After Tax      </td><td>£2,383</td><td>£2,549</td><td>£2,835</td><td>£3,128</td><td>£3,492</td><td>£14,387</td></tr><tr><td>Change In Property Value</td><td>£6,875</td><td>£7,047</td><td>£13,001</td><td>£16,606</td><td>£19,112</td><td>£62,641</td></tr><tr><td>Net Return</td><td>£9,258</td><td>£9,595</td><td>£15,836</td><td>£19,734</td><td>£22,603</td><td>£77,028</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>27%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>