<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>£24,852</td><td>£25,349</td><td>£25,983</td><td>£26,632</td><td>£27,298</td><td>£130,114</td></tr><tr><td>Total Expenses</td><td>£20,746</td><td>£20,864</td><td>£20,992</td><td>£21,122</td><td>£21,253</td><td>£104,978</td></tr><tr><td>Profit Before Tax</td><td>£4,106</td><td>£4,485</td><td>£4,991</td><td>£5,510</td><td>£6,045</td><td>£25,137</td></tr><tr><td>Profit After Tax      </td><td>£3,326</td><td>£3,633</td><td>£4,043</td><td>£4,463</td><td>£4,897</td><td>£20,361</td></tr><tr><td>Change In Property Value</td><td>£7,700</td><td>£7,854</td><td>£16,022</td><td>£20,829</td><td>£24,057</td><td>£76,462</td></tr><tr><td>Net Return</td><td>£11,026</td><td>£11,487</td><td>£20,065</td><td>£25,292</td><td>£28,954</td><td>£96,823</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</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>44%</td></tr></tbody></table></div></div></template></turbo-stream>