<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>£18,948</td><td>£19,232</td><td>£19,713</td><td>£20,206</td><td>£20,812</td><td>£98,911</td></tr><tr><td>Total Expenses</td><td>£14,803</td><td>£14,887</td><td>£14,987</td><td>£15,088</td><td>£15,200</td><td>£74,965</td></tr><tr><td>Profit Before Tax</td><td>£4,145</td><td>£4,345</td><td>£4,727</td><td>£5,118</td><td>£5,612</td><td>£23,946</td></tr><tr><td>Profit After Tax      </td><td>£3,357</td><td>£3,520</td><td>£3,828</td><td>£4,145</td><td>£4,546</td><td>£19,396</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£8,188</td><td>£15,462</td><td>£17,796</td><td>£18,863</td><td>£68,260</td></tr><tr><td>Net Return</td><td>£11,307</td><td>£11,708</td><td>£19,291</td><td>£21,941</td><td>£23,409</td><td>£87,656</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>