<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>£16,440</td><td>£16,687</td><td>£17,104</td><td>£17,531</td><td>£18,057</td><td>£85,819</td></tr><tr><td>Total Expenses</td><td>£12,715</td><td>£12,789</td><td>£12,877</td><td>£12,966</td><td>£13,065</td><td>£64,411</td></tr><tr><td>Profit Before Tax</td><td>£3,725</td><td>£3,898</td><td>£4,227</td><td>£4,565</td><td>£4,993</td><td>£21,408</td></tr><tr><td>Profit After Tax      </td><td>£3,017</td><td>£3,157</td><td>£3,424</td><td>£3,698</td><td>£4,044</td><td>£17,340</td></tr><tr><td>Change In Property Value</td><td>£3,375</td><td>£3,426</td><td>£8,113</td><td>£10,796</td><td>£12,535</td><td>£38,245</td></tr><tr><td>Net Return</td><td>£6,392</td><td>£6,583</td><td>£11,537</td><td>£14,494</td><td>£16,579</td><td>£55,585</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>