<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>£22,932</td><td>£23,276</td><td>£23,858</td><td>£24,454</td><td>£25,188</td><td>£119,708</td></tr><tr><td>Total Expenses</td><td>£18,856</td><td>£18,999</td><td>£19,158</td><td>£19,320</td><td>£19,494</td><td>£95,827</td></tr><tr><td>Profit Before Tax</td><td>£4,076</td><td>£4,277</td><td>£4,700</td><td>£5,134</td><td>£5,694</td><td>£23,881</td></tr><tr><td>Profit After Tax      </td><td>£3,302</td><td>£3,465</td><td>£3,807</td><td>£4,158</td><td>£4,612</td><td>£19,344</td></tr><tr><td>Change In Property Value</td><td>£8,970</td><td>£9,239</td><td>£17,447</td><td>£20,079</td><td>£21,284</td><td>£77,019</td></tr><tr><td>Net Return</td><td>£12,272</td><td>£12,704</td><td>£21,254</td><td>£24,238</td><td>£25,896</td><td>£96,363</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>