<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>£16,872</td><td>£17,125</td><td>£17,553</td><td>£17,992</td><td>£18,532</td><td>£88,074</td></tr><tr><td>Total Expenses</td><td>£13,209</td><td>£13,281</td><td>£13,366</td><td>£13,454</td><td>£13,551</td><td>£66,861</td></tr><tr><td>Profit Before Tax</td><td>£3,663</td><td>£3,845</td><td>£4,187</td><td>£4,538</td><td>£4,981</td><td>£21,213</td></tr><tr><td>Profit After Tax      </td><td>£2,967</td><td>£3,114</td><td>£3,391</td><td>£3,676</td><td>£4,035</td><td>£17,183</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>£10,167</td><td>£10,530</td><td>£17,395</td><td>£19,793</td><td>£21,119</td><td>£79,004</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>