<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>£17,964</td><td>£18,233</td><td>£18,689</td><td>£19,157</td><td>£19,731</td><td>£93,775</td></tr><tr><td>Total Expenses</td><td>£13,715</td><td>£13,788</td><td>£13,877</td><td>£13,967</td><td>£14,067</td><td>£69,414</td></tr><tr><td>Profit Before Tax</td><td>£4,249</td><td>£4,445</td><td>£4,813</td><td>£5,189</td><td>£5,664</td><td>£24,360</td></tr><tr><td>Profit After Tax      </td><td>£3,442</td><td>£3,601</td><td>£3,898</td><td>£4,203</td><td>£4,588</td><td>£19,732</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,725</td><td>£14,587</td><td>£16,789</td><td>£17,796</td><td>£64,397</td></tr><tr><td>Net Return</td><td>£10,942</td><td>£11,326</td><td>£18,486</td><td>£20,992</td><td>£22,384</td><td>£84,129</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>