<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>£16,968</td><td>£17,223</td><td>£17,653</td><td>£18,094</td><td>£18,637</td><td>£88,575</td></tr><tr><td>Total Expenses</td><td>£12,465</td><td>£12,536</td><td>£12,622</td><td>£12,710</td><td>£12,807</td><td>£63,142</td></tr><tr><td>Profit Before Tax</td><td>£4,503</td><td>£4,686</td><td>£5,031</td><td>£5,384</td><td>£5,830</td><td>£25,434</td></tr><tr><td>Profit After Tax      </td><td>£3,647</td><td>£3,796</td><td>£4,075</td><td>£4,361</td><td>£4,722</td><td>£20,601</td></tr><tr><td>Change In Property Value</td><td>£6,630</td><td>£6,829</td><td>£12,895</td><td>£14,841</td><td>£15,732</td><td>£56,927</td></tr><tr><td>Net Return</td><td>£10,277</td><td>£10,625</td><td>£16,970</td><td>£19,202</td><td>£20,454</td><td>£77,528</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>29%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>