<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>£16,452</td><td>£16,699</td><td>£17,116</td><td>£17,544</td><td>£18,070</td><td>£85,882</td></tr><tr><td>Total Expenses</td><td>£12,915</td><td>£12,989</td><td>£13,077</td><td>£13,167</td><td>£13,266</td><td>£65,415</td></tr><tr><td>Profit Before Tax</td><td>£3,537</td><td>£3,709</td><td>£4,039</td><td>£4,377</td><td>£4,805</td><td>£20,467</td></tr><tr><td>Profit After Tax      </td><td>£2,865</td><td>£3,005</td><td>£3,272</td><td>£3,545</td><td>£3,892</td><td>£16,578</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>£9,765</td><td>£10,112</td><td>£16,692</td><td>£18,991</td><td>£20,264</td><td>£75,824</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>