<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>£17,748</td><td>£18,014</td><td>£18,465</td><td>£18,926</td><td>£19,494</td><td>£92,647</td></tr><tr><td>Total Expenses</td><td>£13,575</td><td>£13,647</td><td>£13,735</td><td>£13,825</td><td>£13,925</td><td>£68,707</td></tr><tr><td>Profit Before Tax</td><td>£4,173</td><td>£4,367</td><td>£4,729</td><td>£5,101</td><td>£5,569</td><td>£23,940</td></tr><tr><td>Profit After Tax      </td><td>£3,381</td><td>£3,537</td><td>£3,831</td><td>£4,132</td><td>£4,511</td><td>£19,392</td></tr><tr><td>Change In Property Value</td><td>£7,410</td><td>£7,632</td><td>£14,412</td><td>£16,587</td><td>£17,583</td><td>£63,624</td></tr><tr><td>Net Return</td><td>£10,791</td><td>£11,170</td><td>£18,243</td><td>£20,719</td><td>£22,094</td><td>£83,016</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>