<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>£16,524</td><td>£16,772</td><td>£17,191</td><td>£17,621</td><td>£18,150</td><td>£86,258</td></tr><tr><td>Total Expenses</td><td>£12,776</td><td>£12,846</td><td>£12,931</td><td>£13,018</td><td>£13,114</td><td>£64,685</td></tr><tr><td>Profit Before Tax</td><td>£3,748</td><td>£3,925</td><td>£4,260</td><td>£4,603</td><td>£5,036</td><td>£21,572</td></tr><tr><td>Profit After Tax      </td><td>£3,036</td><td>£3,180</td><td>£3,450</td><td>£3,728</td><td>£4,079</td><td>£17,473</td></tr><tr><td>Change In Property Value</td><td>£6,899</td><td>£7,105</td><td>£13,417</td><td>£15,442</td><td>£16,369</td><td>£59,233</td></tr><tr><td>Net Return</td><td>£9,935</td><td>£10,285</td><td>£16,868</td><td>£19,171</td><td>£20,448</td><td>£76,706</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>