<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>£16,980</td><td>£17,235</td><td>£17,666</td><td>£18,107</td><td>£18,650</td><td>£88,638</td></tr><tr><td>Total Expenses</td><td>£12,228</td><td>£12,300</td><td>£12,386</td><td>£12,474</td><td>£12,571</td><td>£61,958</td></tr><tr><td>Profit Before Tax</td><td>£4,752</td><td>£4,935</td><td>£5,280</td><td>£5,634</td><td>£6,080</td><td>£26,680</td></tr><tr><td>Profit After Tax      </td><td>£3,849</td><td>£3,997</td><td>£4,277</td><td>£4,563</td><td>£4,925</td><td>£21,611</td></tr><tr><td>Change In Property Value</td><td>£6,450</td><td>£6,644</td><td>£12,545</td><td>£14,438</td><td>£15,305</td><td>£55,382</td></tr><tr><td>Net Return</td><td>£10,299</td><td>£10,641</td><td>£16,822</td><td>£19,001</td><td>£20,229</td><td>£76,993</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>26%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>