<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>£25,416</td><td>£25,924</td><td>£26,572</td><td>£27,237</td><td>£27,918</td><td>£133,067</td></tr><tr><td>Total Expenses</td><td>£21,007</td><td>£21,104</td><td>£21,211</td><td>£21,322</td><td>£21,432</td><td>£106,076</td></tr><tr><td>Profit Before Tax</td><td>£4,409</td><td>£4,821</td><td>£5,361</td><td>£5,915</td><td>£6,485</td><td>£26,992</td></tr><tr><td>Profit After Tax      </td><td>£3,572</td><td>£3,905</td><td>£4,342</td><td>£4,791</td><td>£5,253</td><td>£21,863</td></tr><tr><td>Change In Property Value</td><td>£8,300</td><td>£8,466</td><td>£17,271</td><td>£22,452</td><td>£25,932</td><td>£82,420</td></tr><tr><td>Net Return</td><td>£11,872</td><td>£12,371</td><td>£21,613</td><td>£27,243</td><td>£31,185</td><td>£104,283</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>9%</td><td>11%</td><td>13%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>