<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>£20,724</td><td>£21,035</td><td>£21,561</td><td>£22,100</td><td>£22,763</td><td>£108,182</td></tr><tr><td>Total Expenses</td><td>£16,062</td><td>£16,104</td><td>£16,168</td><td>£16,233</td><td>£16,310</td><td>£80,877</td></tr><tr><td>Profit Before Tax</td><td>£4,662</td><td>£4,930</td><td>£5,393</td><td>£5,867</td><td>£6,453</td><td>£27,306</td></tr><tr><td>Profit After Tax      </td><td>£3,776</td><td>£3,994</td><td>£4,368</td><td>£4,752</td><td>£5,227</td><td>£22,117</td></tr><tr><td>Change In Property Value</td><td>£10,200</td><td>£10,506</td><td>£19,839</td><td>£22,833</td><td>£24,203</td><td>£87,580</td></tr><tr><td>Net Return</td><td>£13,976</td><td>£14,500</td><td>£24,207</td><td>£27,585</td><td>£29,430</td><td>£109,698</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>27%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>