<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>£17,184</td><td>£17,442</td><td>£17,878</td><td>£18,325</td><td>£18,874</td><td>£89,703</td></tr><tr><td>Total Expenses</td><td>£13,062</td><td>£13,138</td><td>£13,230</td><td>£13,323</td><td>£13,425</td><td>£66,178</td></tr><tr><td>Profit Before Tax</td><td>£4,122</td><td>£4,303</td><td>£4,648</td><td>£5,002</td><td>£5,449</td><td>£23,525</td></tr><tr><td>Profit After Tax      </td><td>£3,339</td><td>£3,486</td><td>£3,765</td><td>£4,051</td><td>£4,414</td><td>£19,055</td></tr><tr><td>Change In Property Value</td><td>£4,600</td><td>£4,692</td><td>£9,572</td><td>£12,443</td><td>£13,065</td><td>£44,372</td></tr><tr><td>Net Return</td><td>£7,939</td><td>£8,178</td><td>£13,337</td><td>£16,495</td><td>£17,479</td><td>£63,427</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>