<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>£24,648</td><td>£25,018</td><td>£25,643</td><td>£26,284</td><td>£27,073</td><td>£128,666</td></tr><tr><td>Total Expenses</td><td>£21,238</td><td>£21,405</td><td>£21,590</td><td>£21,778</td><td>£21,978</td><td>£107,989</td></tr><tr><td>Profit Before Tax</td><td>£3,410</td><td>£3,613</td><td>£4,053</td><td>£4,506</td><td>£5,094</td><td>£20,677</td></tr><tr><td>Profit After Tax      </td><td>£2,762</td><td>£2,926</td><td>£3,283</td><td>£3,650</td><td>£4,126</td><td>£16,748</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,732</td><td>£13,733</td><td>£17,853</td><td>£18,746</td><td>£63,664</td></tr><tr><td>Net Return</td><td>£9,362</td><td>£9,658</td><td>£17,017</td><td>£21,503</td><td>£22,872</td><td>£80,413</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>22%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>