<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>£15,828</td><td>£16,065</td><td>£16,467</td><td>£16,879</td><td>£17,385</td><td>£82,624</td></tr><tr><td>Total Expenses</td><td>£11,208</td><td>£11,243</td><td>£11,294</td><td>£11,346</td><td>£11,408</td><td>£56,500</td></tr><tr><td>Profit Before Tax</td><td>£4,620</td><td>£4,822</td><td>£5,173</td><td>£5,532</td><td>£5,977</td><td>£26,125</td></tr><tr><td>Profit After Tax      </td><td>£3,742</td><td>£3,906</td><td>£4,190</td><td>£4,481</td><td>£4,842</td><td>£21,161</td></tr><tr><td>Change In Property Value</td><td>£5,750</td><td>£5,894</td><td>£9,666</td><td>£13,822</td><td>£15,908</td><td>£51,039</td></tr><tr><td>Net Return</td><td>£9,492</td><td>£9,800</td><td>£13,856</td><td>£18,303</td><td>£20,750</td><td>£72,201</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>14%</td><td>14%</td><td>20%</td><td>26%</td><td>30%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>