<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>£20,820</td><td>£21,132</td><td>£21,661</td><td>£22,202</td><td>£22,868</td><td>£108,683</td></tr><tr><td>Total Expenses</td><td>£15,389</td><td>£15,467</td><td>£15,562</td><td>£15,660</td><td>£15,770</td><td>£77,848</td></tr><tr><td>Profit Before Tax</td><td>£5,431</td><td>£5,666</td><td>£6,098</td><td>£6,542</td><td>£7,099</td><td>£30,835</td></tr><tr><td>Profit After Tax      </td><td>£4,399</td><td>£4,589</td><td>£4,940</td><td>£5,299</td><td>£5,750</td><td>£24,976</td></tr><tr><td>Change In Property Value</td><td>£4,275</td><td>£4,339</td><td>£10,276</td><td>£13,675</td><td>£15,878</td><td>£48,444</td></tr><tr><td>Net Return</td><td>£8,674</td><td>£8,928</td><td>£15,216</td><td>£18,974</td><td>£21,628</td><td>£73,420</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</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>