<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>£15,888</td><td>£16,126</td><td>£16,529</td><td>£16,943</td><td>£17,451</td><td>£82,938</td></tr><tr><td>Total Expenses</td><td>£12,960</td><td>£12,995</td><td>£13,046</td><td>£13,098</td><td>£13,160</td><td>£65,259</td></tr><tr><td>Profit Before Tax</td><td>£2,928</td><td>£3,131</td><td>£3,483</td><td>£3,844</td><td>£4,291</td><td>£17,678</td></tr><tr><td>Profit After Tax      </td><td>£2,372</td><td>£2,536</td><td>£2,822</td><td>£3,114</td><td>£3,476</td><td>£14,319</td></tr><tr><td>Change In Property Value</td><td>£6,850</td><td>£7,021</td><td>£12,954</td><td>£16,545</td><td>£19,042</td><td>£62,413</td></tr><tr><td>Net Return</td><td>£9,222</td><td>£9,558</td><td>£15,776</td><td>£19,659</td><td>£22,518</td><td>£76,732</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>