<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>£17,592</td><td>£17,856</td><td>£18,302</td><td>£18,760</td><td>£19,323</td><td>£91,833</td></tr><tr><td>Total Expenses</td><td>£13,876</td><td>£13,949</td><td>£14,036</td><td>£14,126</td><td>£14,225</td><td>£70,212</td></tr><tr><td>Profit Before Tax</td><td>£3,716</td><td>£3,907</td><td>£4,266</td><td>£4,634</td><td>£5,098</td><td>£21,620</td></tr><tr><td>Profit After Tax      </td><td>£3,010</td><td>£3,165</td><td>£3,455</td><td>£3,753</td><td>£4,129</td><td>£17,513</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£6,534</td><td>£10,716</td><td>£15,324</td><td>£17,637</td><td>£56,587</td></tr><tr><td>Net Return</td><td>£9,385</td><td>£9,699</td><td>£14,172</td><td>£19,078</td><td>£21,766</td><td>£74,100</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>18%</td><td>25%</td><td>28%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>