<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>£17,928</td><td>£18,197</td><td>£18,652</td><td>£19,118</td><td>£19,692</td><td>£93,587</td></tr><tr><td>Total Expenses</td><td>£13,608</td><td>£13,687</td><td>£13,782</td><td>£13,879</td><td>£13,985</td><td>£68,942</td></tr><tr><td>Profit Before Tax</td><td>£4,320</td><td>£4,509</td><td>£4,870</td><td>£5,239</td><td>£5,706</td><td>£24,645</td></tr><tr><td>Profit After Tax      </td><td>£3,499</td><td>£3,653</td><td>£3,944</td><td>£4,244</td><td>£4,622</td><td>£19,962</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,896</td><td>£9,988</td><td>£12,984</td><td>£13,633</td><td>£46,301</td></tr><tr><td>Net Return</td><td>£8,299</td><td>£8,549</td><td>£13,932</td><td>£17,228</td><td>£18,256</td><td>£66,264</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>