<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>£18,924</td><td>£19,208</td><td>£19,688</td><td>£20,180</td><td>£20,786</td><td>£98,786</td></tr><tr><td>Total Expenses</td><td>£13,303</td><td>£13,343</td><td>£13,402</td><td>£13,462</td><td>£13,533</td><td>£67,043</td></tr><tr><td>Profit Before Tax</td><td>£5,621</td><td>£5,865</td><td>£6,286</td><td>£6,718</td><td>£7,253</td><td>£31,743</td></tr><tr><td>Profit After Tax      </td><td>£4,553</td><td>£4,751</td><td>£5,092</td><td>£5,442</td><td>£5,875</td><td>£25,712</td></tr><tr><td>Change In Property Value</td><td>£6,875</td><td>£7,047</td><td>£11,557</td><td>£16,526</td><td>£19,020</td><td>£61,025</td></tr><tr><td>Net Return</td><td>£11,428</td><td>£11,797</td><td>£16,649</td><td>£21,968</td><td>£24,895</td><td>£86,737</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>20%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>