<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>£18,696</td><td>£18,976</td><td>£19,451</td><td>£19,937</td><td>£20,535</td><td>£97,596</td></tr><tr><td>Total Expenses</td><td>£14,157</td><td>£14,240</td><td>£14,338</td><td>£14,439</td><td>£14,549</td><td>£71,723</td></tr><tr><td>Profit Before Tax</td><td>£4,539</td><td>£4,737</td><td>£5,113</td><td>£5,498</td><td>£5,986</td><td>£25,872</td></tr><tr><td>Profit After Tax      </td><td>£3,676</td><td>£3,837</td><td>£4,141</td><td>£4,454</td><td>£4,849</td><td>£20,957</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>£9,926</td><td>£10,243</td><td>£15,961</td><td>£19,550</td><td>£22,223</td><td>£77,903</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>28%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>26%</td><td>29%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>