<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>£16,536</td><td>£16,784</td><td>£17,204</td><td>£17,634</td><td>£18,163</td><td>£86,320</td></tr><tr><td>Total Expenses</td><td>£13,659</td><td>£13,696</td><td>£13,748</td><td>£13,802</td><td>£13,866</td><td>£68,772</td></tr><tr><td>Profit Before Tax</td><td>£2,877</td><td>£3,088</td><td>£3,455</td><td>£3,831</td><td>£4,297</td><td>£17,549</td></tr><tr><td>Profit After Tax      </td><td>£2,330</td><td>£2,502</td><td>£2,799</td><td>£3,103</td><td>£3,480</td><td>£14,214</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£7,431</td><td>£12,187</td><td>£17,428</td><td>£20,058</td><td>£64,354</td></tr><tr><td>Net Return</td><td>£9,580</td><td>£9,933</td><td>£14,986</td><td>£20,531</td><td>£23,538</td><td>£78,568</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>17%</td><td>23%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>