<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>£15,708</td><td>£15,944</td><td>£16,342</td><td>£16,751</td><td>£17,253</td><td>£81,998</td></tr><tr><td>Total Expenses</td><td>£12,101</td><td>£12,170</td><td>£12,253</td><td>£12,338</td><td>£12,431</td><td>£61,294</td></tr><tr><td>Profit Before Tax</td><td>£3,607</td><td>£3,773</td><td>£4,089</td><td>£4,413</td><td>£4,822</td><td>£20,704</td></tr><tr><td>Profit After Tax      </td><td>£2,922</td><td>£3,056</td><td>£3,312</td><td>£3,574</td><td>£3,906</td><td>£16,770</td></tr><tr><td>Change In Property Value</td><td>£3,225</td><td>£3,273</td><td>£7,752</td><td>£10,316</td><td>£11,978</td><td>£36,545</td></tr><tr><td>Net Return</td><td>£6,147</td><td>£6,330</td><td>£11,064</td><td>£13,891</td><td>£15,884</td><td>£53,316</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>