<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>£17,388</td><td>£17,649</td><td>£18,090</td><td>£18,542</td><td>£19,099</td><td>£90,768</td></tr><tr><td>Total Expenses</td><td>£12,667</td><td>£12,744</td><td>£12,836</td><td>£12,931</td><td>£13,034</td><td>£64,212</td></tr><tr><td>Profit Before Tax</td><td>£4,721</td><td>£4,905</td><td>£5,254</td><td>£5,612</td><td>£6,064</td><td>£26,556</td></tr><tr><td>Profit After Tax      </td><td>£3,824</td><td>£3,973</td><td>£4,255</td><td>£4,545</td><td>£4,912</td><td>£21,510</td></tr><tr><td>Change In Property Value</td><td>£6,570</td><td>£6,767</td><td>£12,779</td><td>£14,707</td><td>£15,589</td><td>£56,412</td></tr><tr><td>Net Return</td><td>£10,394</td><td>£10,740</td><td>£17,034</td><td>£19,252</td><td>£20,502</td><td>£77,922</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>26%</td><td>29%</td><td>31%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>