<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>£18,096</td><td>£18,367</td><td>£18,827</td><td>£19,297</td><td>£19,876</td><td>£94,464</td></tr><tr><td>Total Expenses</td><td>£13,721</td><td>£13,801</td><td>£13,897</td><td>£13,994</td><td>£14,101</td><td>£69,514</td></tr><tr><td>Profit Before Tax</td><td>£4,375</td><td>£4,566</td><td>£4,930</td><td>£5,303</td><td>£5,775</td><td>£24,949</td></tr><tr><td>Profit After Tax      </td><td>£3,544</td><td>£3,699</td><td>£3,993</td><td>£4,295</td><td>£4,678</td><td>£20,209</td></tr><tr><td>Change In Property Value</td><td>£6,050</td><td>£6,201</td><td>£11,441</td><td>£14,613</td><td>£16,818</td><td>£55,123</td></tr><tr><td>Net Return</td><td>£9,594</td><td>£9,900</td><td>£15,434</td><td>£18,908</td><td>£21,496</td><td>£75,332</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>