<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>£18,624</td><td>£18,903</td><td>£19,376</td><td>£19,860</td><td>£20,456</td><td>£97,220</td></tr><tr><td>Total Expenses</td><td>£13,980</td><td>£14,053</td><td>£14,144</td><td>£14,236</td><td>£14,338</td><td>£70,751</td></tr><tr><td>Profit Before Tax</td><td>£4,644</td><td>£4,850</td><td>£5,232</td><td>£5,624</td><td>£6,118</td><td>£26,469</td></tr><tr><td>Profit After Tax      </td><td>£3,762</td><td>£3,928</td><td>£4,238</td><td>£4,556</td><td>£4,956</td><td>£21,440</td></tr><tr><td>Change In Property Value</td><td>£3,825</td><td>£3,882</td><td>£9,195</td><td>£12,236</td><td>£14,207</td><td>£43,345</td></tr><tr><td>Net Return</td><td>£7,587</td><td>£7,811</td><td>£13,433</td><td>£16,791</td><td>£19,162</td><td>£64,784</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>28%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>