<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>£16,824</td><td>£17,076</td><td>£17,503</td><td>£17,941</td><td>£18,479</td><td>£87,824</td></tr><tr><td>Total Expenses</td><td>£13,688</td><td>£13,725</td><td>£13,778</td><td>£13,833</td><td>£13,898</td><td>£68,922</td></tr><tr><td>Profit Before Tax</td><td>£3,136</td><td>£3,351</td><td>£3,725</td><td>£4,108</td><td>£4,582</td><td>£18,902</td></tr><tr><td>Profit After Tax      </td><td>£2,540</td><td>£2,715</td><td>£3,017</td><td>£3,327</td><td>£3,711</td><td>£15,310</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£7,431</td><td>£13,711</td><td>£17,512</td><td>£20,154</td><td>£66,058</td></tr><tr><td>Net Return</td><td>£9,790</td><td>£10,146</td><td>£16,728</td><td>£20,839</td><td>£23,865</td><td>£81,368</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>90%</td></tr></tbody></table></div></div></template></turbo-stream>