<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>£16,500</td><td>£16,747</td><td>£17,166</td><td>£17,595</td><td>£18,123</td><td>£86,132</td></tr><tr><td>Total Expenses</td><td>£13,962</td><td>£14,051</td><td>£14,153</td><td>£14,257</td><td>£14,369</td><td>£70,792</td></tr><tr><td>Profit Before Tax</td><td>£2,538</td><td>£2,697</td><td>£3,013</td><td>£3,338</td><td>£3,754</td><td>£15,341</td></tr><tr><td>Profit After Tax      </td><td>£2,056</td><td>£2,184</td><td>£2,441</td><td>£2,704</td><td>£3,041</td><td>£12,426</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£14,004</td><td>£16,117</td><td>£17,084</td><td>£61,821</td></tr><tr><td>Net Return</td><td>£9,256</td><td>£9,600</td><td>£16,445</td><td>£18,821</td><td>£20,125</td><td>£74,247</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>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>