<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>£18,612</td><td>£18,891</td><td>£19,363</td><td>£19,848</td><td>£20,443</td><td>£97,157</td></tr><tr><td>Total Expenses</td><td>£13,968</td><td>£14,042</td><td>£14,133</td><td>£14,225</td><td>£14,327</td><td>£70,695</td></tr><tr><td>Profit Before Tax</td><td>£4,644</td><td>£4,849</td><td>£5,231</td><td>£5,623</td><td>£6,116</td><td>£26,462</td></tr><tr><td>Profit After Tax      </td><td>£3,761</td><td>£3,928</td><td>£4,237</td><td>£4,554</td><td>£4,954</td><td>£21,434</td></tr><tr><td>Change In Property Value</td><td>£3,821</td><td>£3,879</td><td>£9,186</td><td>£12,224</td><td>£14,193</td><td>£43,302</td></tr><tr><td>Net Return</td><td>£7,583</td><td>£7,806</td><td>£13,423</td><td>£16,778</td><td>£19,147</td><td>£64,736</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>