<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>£18,264</td><td>£18,538</td><td>£19,001</td><td>£19,476</td><td>£20,061</td><td>£95,341</td></tr><tr><td>Total Expenses</td><td>£13,388</td><td>£13,471</td><td>£13,570</td><td>£13,671</td><td>£13,781</td><td>£67,880</td></tr><tr><td>Profit Before Tax</td><td>£4,876</td><td>£5,067</td><td>£5,432</td><td>£5,806</td><td>£6,280</td><td>£27,460</td></tr><tr><td>Profit After Tax      </td><td>£3,950</td><td>£4,104</td><td>£4,400</td><td>£4,703</td><td>£5,087</td><td>£22,243</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£7,107</td><td>£13,420</td><td>£15,446</td><td>£16,372</td><td>£59,245</td></tr><tr><td>Net Return</td><td>£10,850</td><td>£11,211</td><td>£17,820</td><td>£20,148</td><td>£21,459</td><td>£81,488</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>15%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>