<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>£16,920</td><td>£17,174</td><td>£17,603</td><td>£18,043</td><td>£18,585</td><td>£88,325</td></tr><tr><td>Total Expenses</td><td>£13,916</td><td>£14,008</td><td>£14,113</td><td>£14,221</td><td>£14,337</td><td>£70,593</td></tr><tr><td>Profit Before Tax</td><td>£3,004</td><td>£3,166</td><td>£3,490</td><td>£3,823</td><td>£4,248</td><td>£17,731</td></tr><tr><td>Profit After Tax      </td><td>£2,434</td><td>£2,565</td><td>£2,827</td><td>£3,096</td><td>£3,441</td><td>£14,362</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£7,262</td><td>£13,712</td><td>£15,781</td><td>£16,728</td><td>£60,533</td></tr><tr><td>Net Return</td><td>£9,484</td><td>£9,826</td><td>£16,539</td><td>£18,878</td><td>£20,169</td><td>£74,896</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>