<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>£17,088</td><td>£17,344</td><td>£17,778</td><td>£18,222</td><td>£18,769</td><td>£89,202</td></tr><tr><td>Total Expenses</td><td>£13,041</td><td>£13,118</td><td>£13,208</td><td>£13,301</td><td>£13,403</td><td>£66,071</td></tr><tr><td>Profit Before Tax</td><td>£4,047</td><td>£4,227</td><td>£4,570</td><td>£4,921</td><td>£5,366</td><td>£23,131</td></tr><tr><td>Profit After Tax      </td><td>£3,278</td><td>£3,424</td><td>£3,701</td><td>£3,986</td><td>£4,346</td><td>£18,736</td></tr><tr><td>Change In Property Value</td><td>£5,749</td><td>£5,892</td><td>£10,872</td><td>£13,885</td><td>£15,981</td><td>£52,379</td></tr><tr><td>Net Return</td><td>£9,027</td><td>£9,316</td><td>£14,573</td><td>£17,872</td><td>£20,327</td><td>£71,115</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>