<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>£19,788</td><td>£20,085</td><td>£20,587</td><td>£21,102</td><td>£21,735</td><td>£103,296</td></tr><tr><td>Total Expenses</td><td>£17,846</td><td>£18,008</td><td>£18,182</td><td>£18,359</td><td>£18,545</td><td>£90,940</td></tr><tr><td>Profit Before Tax</td><td>£1,942</td><td>£2,077</td><td>£2,405</td><td>£2,742</td><td>£3,190</td><td>£12,356</td></tr><tr><td>Profit After Tax      </td><td>£1,573</td><td>£1,682</td><td>£1,948</td><td>£2,221</td><td>£2,584</td><td>£10,009</td></tr><tr><td>Change In Property Value</td><td>£2,550</td><td>£2,576</td><td>£7,804</td><td>£10,717</td><td>£12,539</td><td>£36,186</td></tr><tr><td>Net Return</td><td>£4,123</td><td>£4,258</td><td>£9,752</td><td>£12,939</td><td>£15,123</td><td>£46,194</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>13%</td><td>17%</td><td>19%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>