<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>£16,248</td><td>£16,492</td><td>£16,904</td><td>£17,327</td><td>£17,846</td><td>£84,817</td></tr><tr><td>Total Expenses</td><td>£12,044</td><td>£12,079</td><td>£12,131</td><td>£12,185</td><td>£12,247</td><td>£60,686</td></tr><tr><td>Profit Before Tax</td><td>£4,204</td><td>£4,412</td><td>£4,773</td><td>£5,142</td><td>£5,599</td><td>£24,131</td></tr><tr><td>Profit After Tax      </td><td>£3,406</td><td>£3,574</td><td>£3,866</td><td>£4,165</td><td>£4,535</td><td>£19,546</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£6,406</td><td>£11,820</td><td>£15,096</td><td>£17,374</td><td>£56,946</td></tr><tr><td>Net Return</td><td>£9,656</td><td>£9,980</td><td>£15,685</td><td>£19,261</td><td>£21,910</td><td>£76,492</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>