<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>£19,056</td><td>£19,342</td><td>£19,825</td><td>£20,321</td><td>£20,931</td><td>£99,475</td></tr><tr><td>Total Expenses</td><td>£14,428</td><td>£14,512</td><td>£14,612</td><td>£14,714</td><td>£14,826</td><td>£73,091</td></tr><tr><td>Profit Before Tax</td><td>£4,628</td><td>£4,830</td><td>£5,214</td><td>£5,607</td><td>£6,104</td><td>£26,384</td></tr><tr><td>Profit After Tax      </td><td>£3,749</td><td>£3,912</td><td>£4,223</td><td>£4,542</td><td>£4,945</td><td>£21,371</td></tr><tr><td>Change In Property Value</td><td>£5,100</td><td>£5,202</td><td>£10,612</td><td>£13,796</td><td>£14,485</td><td>£49,195</td></tr><tr><td>Net Return</td><td>£8,849</td><td>£9,114</td><td>£14,835</td><td>£18,337</td><td>£19,430</td><td>£70,566</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>