<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>£16,200</td><td>£16,524</td><td>£16,937</td><td>£17,361</td><td>£17,795</td><td>£84,816</td></tr><tr><td>Total Expenses</td><td>£12,832</td><td>£12,876</td><td>£12,928</td><td>£12,982</td><td>£13,036</td><td>£64,654</td></tr><tr><td>Profit Before Tax</td><td>£3,368</td><td>£3,648</td><td>£4,009</td><td>£4,379</td><td>£4,759</td><td>£20,162</td></tr><tr><td>Profit After Tax      </td><td>£2,728</td><td>£2,955</td><td>£3,247</td><td>£3,547</td><td>£3,855</td><td>£16,332</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£14,322</td><td>£18,046</td><td>£19,129</td><td>£67,940</td></tr><tr><td>Net Return</td><td>£10,828</td><td>£11,298</td><td>£17,569</td><td>£21,593</td><td>£22,983</td><td>£84,271</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>